Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $243k initial cash invested.
-24.55%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,290
Rent
-$4,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $7,257 expenses = $4,967 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$7,257
Mortgage P&I
232%
$5,318
Property Taxes
19%
$445
Home Insurance
17%
$394
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572