Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $241k initial cash invested.
-16.92%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$6,498
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,498 income − $9,901 expenses = $3,403 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,498
Total Expenses
$9,901
Mortgage P&I
83%
$5,384
Property Taxes
16%
$1,050
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$975
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,624