Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $243k initial cash invested.
-22.99%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,948
Rent
-$4,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $7,602 expenses = $4,654 out of pocket
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$7,602
Mortgage P&I
186%
$5,486
Property Taxes
11%
$316
Home Insurance
13%
$385
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737