Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $244k initial cash invested.
-21.2%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,581
Rent
-$4,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $8,886 expenses = $4,305 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$8,886
Mortgage P&I
117%
$5,355
Property Taxes
21%
$948
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145