Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $242k initial cash invested.
-24.88%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,230
Rent
-$5,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $8,257 expenses = $5,027 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
$3,230
Total Expenses
$8,257
Mortgage P&I
172%
$5,546
Property Taxes
24%
$787
Home Insurance
12%
$374
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808