Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $241k initial cash invested.
-22.29%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,658
Rent
-$4,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $8,136 expenses = $4,478 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$8,136
Mortgage P&I
147%
$5,377
Property Taxes
16%
$602
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914