Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.4% first-year return on $242k initial cash invested.
-19.4%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$5,086
Rent
-$3,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $9,000 expenses = $3,914 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$9,000
Mortgage P&I
103%
$5,256
Property Taxes
18%
$920
Home Insurance
8%
$383
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,272