Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $243k initial cash invested.
-21.55%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,711
Rent
-$4,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $8,073 expenses = $4,362 out of pocket
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,708
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$8,073
Mortgage P&I
145%
$5,380
Property Taxes
14%
$527
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928