Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $244k initial cash invested.
-23.07%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$3,483
Rent
-$4,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $8,170 expenses = $4,687 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$8,170
Mortgage P&I
156%
$5,443
Property Taxes
20%
$680
Home Insurance
11%
$376
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871