Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $242k initial cash invested.
-18.12%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$6,936
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,936 income − $10,589 expenses = $3,653 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
$6,936
Total Expenses
$10,589
Mortgage P&I
77%
$5,310
Property Taxes
21%
$1,443
Home Insurance
7%
$508
HOA
0%
$0
Property Management
15%
$1,040
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,734