Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $238k initial cash invested.
-25.12%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$3,488
Rent
-$4,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $8,470 expenses = $4,982 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,476
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$8,470
Mortgage P&I
150%
$5,243
Property Taxes
25%
$874
Home Insurance
11%
$376
HOA
9%
$302
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872