Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $241k initial cash invested.
-22.84%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,042
Rent
-$4,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $8,633 expenses = $4,591 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
$4,042
Total Expenses
$8,633
Mortgage P&I
133%
$5,379
Property Taxes
23%
$936
Home Insurance
9%
$378
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010