Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $244k initial cash invested.
-25.02%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,713
Rent
-$5,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $7,801 expenses = $5,088 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
$2,713
Total Expenses
$7,801
Mortgage P&I
194%
$5,273
Property Taxes
28%
$768
Home Insurance
14%
$385
HOA
3%
$72
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678