Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $241k initial cash invested.
-16.88%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$6,512
Rent
-$3,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,512 income − $9,907 expenses = $3,395 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
$6,512
Total Expenses
$9,907
Mortgage P&I
83%
$5,384
Property Taxes
16%
$1,050
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,628