Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.47% first-year return on $245k initial cash invested.
-26.47%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$3,037
Rent
-$5,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $8,441 expenses = $5,404 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$8,441
Mortgage P&I
177%
$5,371
Property Taxes
40%
$1,203
Home Insurance
13%
$400
HOA
0%
$10
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759