Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $244k initial cash invested.
-25.06%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,691
Rent
-$5,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $7,781 expenses = $5,090 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$7,781
Mortgage P&I
197%
$5,311
Property Taxes
30%
$801
Home Insurance
14%
$376
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673