Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $245k initial cash invested.
-14.34%
Cash On Cash
3.24%
Cap Rate
0.52
DSCR
$5,996
Rent
-$2,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $8,918 expenses = $2,922 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,996
Total Expenses
$8,918
Mortgage P&I
93%
$5,598
Property Taxes
1%
$64
Home Insurance
6%
$378
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,499