Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $241k initial cash invested.
-15.75%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$6,950
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,950 income − $10,118 expenses = $3,168 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
$6,950
Total Expenses
$10,118
Mortgage P&I
77%
$5,384
Property Taxes
15%
$1,050
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,042
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738