Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.78% first-year return on $242k initial cash invested.
-23.78%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,655
Rent
-$4,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,655 income − $8,461 expenses = $4,806 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,655
Total Expenses
$8,461
Mortgage P&I
152%
$5,546
Property Taxes
22%
$787
Home Insurance
10%
$374
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914