Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $244k initial cash invested.
-23.49%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,146
Rent
-$4,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $7,917 expenses = $4,771 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$7,917
Mortgage P&I
171%
$5,370
Property Taxes
21%
$661
Home Insurance
12%
$376
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786