Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $241k initial cash invested.
-20.55%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$4,033
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,033 income − $8,160 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,033
Total Expenses
$8,160
Mortgage P&I
135%
$5,452
Property Taxes
7%
$292
Home Insurance
12%
$481
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008