Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $244k initial cash invested.
-20.02%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,669
Rent
-$4,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,669 income − $8,739 expenses = $4,070 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,669
Total Expenses
$8,739
Mortgage P&I
113%
$5,273
Property Taxes
16%
$768
Home Insurance
8%
$385
HOA
2%
$72
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,167