Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $243k initial cash invested.
-27.6%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$3,424
Rent
-$5,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $9,019 expenses = $5,595 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$9,019
Mortgage P&I
162%
$5,542
Property Taxes
39%
$1,352
Home Insurance
14%
$481
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856