Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $244k initial cash invested.
-17.96%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,849
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,849 income − $9,495 expenses = $3,646 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
$5,849
Total Expenses
$9,495
Mortgage P&I
92%
$5,355
Property Taxes
16%
$948
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462