Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $239k initial cash invested.
-23.01%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,283
Rent
-$4,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $7,856 expenses = $4,573 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$7,856
Mortgage P&I
162%
$5,326
Property Taxes
18%
$587
Home Insurance
11%
$368
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821