Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.38% first-year return on $239k initial cash invested.
-24.38%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,790
Rent
-$4,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $8,639 expenses = $4,849 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$8,639
Mortgage P&I
142%
$5,378
Property Taxes
27%
$1,023
Home Insurance
11%
$418
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948