Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $241k initial cash invested.
-20.05%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,962
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,962 income − $8,997 expenses = $4,035 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$8,997
Mortgage P&I
109%
$5,426
Property Taxes
16%
$800
Home Insurance
8%
$391
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240