Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $237k initial cash invested.
-18.82%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,770
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $9,486 expenses = $3,716 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
$5,770
Total Expenses
$9,486
Mortgage P&I
92%
$5,293
Property Taxes
17%
$971
Home Insurance
7%
$385
HOA
1%
$67
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442