Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $243k initial cash invested.
-18.22%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,986
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,986 income − $8,669 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$8,669
Mortgage P&I
106%
$5,296
Property Taxes
12%
$613
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246