Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.94% first-year return on $243k initial cash invested.
-20.94%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,231
Rent
-$4,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,231 income − $8,471 expenses = $4,240 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,716
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,231
Total Expenses
$8,471
Mortgage P&I
127%
$5,378
Property Taxes
16%
$677
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058