Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $245k initial cash invested.
-20.3%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,658
Rent
-$4,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $7,795 expenses = $4,137 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
$3,658
Total Expenses
$7,795
Mortgage P&I
153%
$5,598
Property Taxes
2%
$64
Home Insurance
10%
$378
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914