Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $239k initial cash invested.
-19.26%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,591
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,591 income − $8,424 expenses = $3,833 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,517
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,591
Total Expenses
$8,424
Mortgage P&I
116%
$5,303
Property Taxes
3%
$116
Home Insurance
8%
$385
HOA
9%
$415
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148