Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.26% first-year return on $239k initial cash invested.
-32.26%
Cash On Cash
-1.45%
Cap Rate
-0.25
DSCR
$576
Rent
-$6,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$576 income − $6,998 expenses = $6,422 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
$576
Total Expenses
$6,998
Mortgage P&I
890%
$5,127
Property Taxes
210%
$1,212
Home Insurance
66%
$383
HOA
0%
$0
Property Management
15%
$86
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$144