Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $244k initial cash invested.
-17.97%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,686
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $8,337 expenses = $3,651 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,686
Total Expenses
$8,337
Mortgage P&I
111%
$5,224
Property Taxes
9%
$438
Home Insurance
8%
$376
HOA
1%
$50
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,172