Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $245k initial cash invested.
-18.71%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$6,063
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $9,885 expenses = $3,822 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,063
Total Expenses
$9,885
Mortgage P&I
93%
$5,610
Property Taxes
16%
$951
Home Insurance
7%
$413
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,516