Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $243k initial cash invested.
-21.73%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,867
Rent
-$4,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $8,260 expenses = $4,393 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$8,260
Mortgage P&I
136%
$5,248
Property Taxes
20%
$770
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967