Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $244k initial cash invested.
-26.36%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$3,818
Rent
-$5,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $9,171 expenses = $5,353 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$9,171
Mortgage P&I
156%
$5,955
Property Taxes
26%
$998
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954