Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $245k initial cash invested.
-20.43%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,452
Rent
-$4,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $9,617 expenses = $4,165 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,794
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$9,617
Mortgage P&I
102%
$5,543
Property Taxes
20%
$1,072
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363