Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $254k initial cash invested.
-23.08%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,083
Rent
-$4,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $8,968 expenses = $4,885 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,083
Total Expenses
$8,968
Mortgage P&I
135%
$5,498
Property Taxes
27%
$1,118
Home Insurance
9%
$383
HOA
0%
$10
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021