Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.7% first-year return on $241k initial cash invested.
-26.7%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$3,277
Rent
-$5,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $8,647 expenses = $5,370 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$8,647
Mortgage P&I
162%
$5,324
Property Taxes
42%
$1,382
Home Insurance
11%
$368
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819