Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $244k initial cash invested.
-24.93%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,750
Rent
-$5,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $7,818 expenses = $5,068 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
$2,750
Total Expenses
$7,818
Mortgage P&I
192%
$5,273
Property Taxes
28%
$768
Home Insurance
14%
$385
HOA
3%
$72
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688