Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.58% first-year return on $241k initial cash invested.
-25.58%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,209
Rent
-$5,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $8,353 expenses = $5,144 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,209
Total Expenses
$8,353
Mortgage P&I
165%
$5,281
Property Taxes
31%
$979
Home Insurance
10%
$329
HOA
7%
$225
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802