Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $242k initial cash invested.
-23.11%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,002
Rent
-$4,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,002 income − $9,661 expenses = $4,659 out of pocket
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,002
Total Expenses
$9,661
Mortgage P&I
106%
$5,310
Property Taxes
29%
$1,443
Home Insurance
10%
$508
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250