Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $245k initial cash invested.
-15.66%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$7,260
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,260 income − $10,458 expenses = $3,198 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
$7,260
Total Expenses
$10,458
Mortgage P&I
77%
$5,610
Property Taxes
13%
$951
Home Insurance
6%
$413
HOA
0%
$0
Property Management
15%
$1,089
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,815