Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $238k initial cash invested.
-23.16%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,599
Rent
-$4,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $7,185 expenses = $4,586 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$7,185
Mortgage P&I
202%
$5,240
Property Taxes
12%
$312
Home Insurance
15%
$385
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650