Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $245k initial cash invested.
-17.2%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$5,779
Rent
-$3,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,779 income − $9,287 expenses = $3,508 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,779
Total Expenses
$9,287
Mortgage P&I
93%
$5,401
Property Taxes
13%
$734
Home Insurance
7%
$378
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,445