Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $236k initial cash invested.
-25.53%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,319
Rent
-$5,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $7,345 expenses = $5,026 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$7,345
Mortgage P&I
220%
$5,093
Property Taxes
33%
$770
Home Insurance
16%
$368
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580