Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $237k initial cash invested.
-18.51%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$5,886
Rent
-$3,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $9,541 expenses = $3,655 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$9,541
Mortgage P&I
90%
$5,293
Property Taxes
17%
$971
Home Insurance
7%
$385
HOA
1%
$67
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,472