Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.13% first-year return on $246k initial cash invested.
-23.13%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,041
Rent
-$4,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $7,779 expenses = $4,738 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$7,779
Mortgage P&I
175%
$5,330
Property Taxes
22%
$657
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760