Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $238k initial cash invested.
-16.77%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,616
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $7,947 expenses = $3,331 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$7,947
Mortgage P&I
112%
$5,190
Property Taxes
2%
$114
Home Insurance
8%
$367
HOA
1%
$60
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154