Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $243k initial cash invested.
-15.43%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$6,437
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,437 income − $9,564 expenses = $3,127 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,437
Total Expenses
$9,564
Mortgage P&I
83%
$5,371
Property Taxes
11%
$720
Home Insurance
6%
$384
HOA
0%
$0
Property Management
15%
$966
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,609