Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $241k initial cash invested.
-24.21%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,515
Rent
-$4,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $8,381 expenses = $4,866 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$8,381
Mortgage P&I
153%
$5,379
Property Taxes
27%
$936
Home Insurance
11%
$378
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879