Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $241k initial cash invested.
-22.22%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,221
Rent
-$4,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $7,689 expenses = $4,468 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,631
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$7,689
Mortgage P&I
163%
$5,261
Property Taxes
15%
$497
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805