Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $244k initial cash invested.
-16.14%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$8,203
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,203 income − $11,486 expenses = $3,283 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,768
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,203
Total Expenses
$11,486
Mortgage P&I
64%
$5,263
Property Taxes
16%
$1,326
Home Insurance
6%
$472
HOA
6%
$488
Property Management
15%
$1,230
CapEx
4%
$328
Vacancy
0%
$0
Maintenance
4%
$328
Other
25%
$2,051