Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $239k initial cash invested.
-27.01%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,782
Rent
-$5,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $8,154 expenses = $5,372 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
$2,782
Total Expenses
$8,154
Mortgage P&I
193%
$5,378
Property Taxes
37%
$1,023
Home Insurance
15%
$418
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696