Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.45% first-year return on $239k initial cash invested.
-32.45%
Cash On Cash
-1.5%
Cap Rate
-0.26
DSCR
$502
Rent
-$6,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$502 income − $6,963 expenses = $6,461 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$502
Total Expenses
$6,963
Mortgage P&I
1021%
$5,127
Property Taxes
241%
$1,212
Home Insurance
76%
$383
HOA
0%
$0
Property Management
15%
$75
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$126