Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $240k initial cash invested.
-15.98%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,961
Rent
-$3,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,961 income − $9,152 expenses = $3,191 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,961
Total Expenses
$9,152
Mortgage P&I
89%
$5,300
Property Taxes
6%
$370
Home Insurance
6%
$385
HOA
4%
$237
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490