Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.38% first-year return on $245k initial cash invested.
-13.38%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$7,669
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,669 income − $10,403 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,669
Total Expenses
$10,403
Mortgage P&I
69%
$5,317
Property Taxes
13%
$1,020
Home Insurance
5%
$385
HOA
0%
$0
Property Management
15%
$1,150
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,917