Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $241k initial cash invested.
-25.81%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$3,558
Rent
-$5,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $8,745 expenses = $5,187 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$8,745
Mortgage P&I
149%
$5,305
Property Taxes
39%
$1,387
Home Insurance
10%
$345
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890