Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.71% first-year return on $239k initial cash invested.
-24.71%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$3,664
Rent
-$4,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $8,579 expenses = $4,915 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
$3,664
Total Expenses
$8,579
Mortgage P&I
147%
$5,378
Property Taxes
28%
$1,023
Home Insurance
11%
$418
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916