Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $239k initial cash invested.
-24.5%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,580
Rent
-$4,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $7,457 expenses = $4,877 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
$2,580
Total Expenses
$7,457
Mortgage P&I
206%
$5,303
Property Taxes
5%
$116
Home Insurance
15%
$385
HOA
16%
$415
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645