Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $244k initial cash invested.
-17.29%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$5,563
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,563 income − $9,075 expenses = $3,512 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,563
Total Expenses
$9,075
Mortgage P&I
98%
$5,426
Property Taxes
8%
$452
Home Insurance
7%
$376
HOA
3%
$150
Property Management
15%
$834
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,391