Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $236k initial cash invested.
-20.51%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,216
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $8,255 expenses = $4,039 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
$4,216
Total Expenses
$8,255
Mortgage P&I
121%
$5,093
Property Taxes
18%
$770
Home Insurance
9%
$368
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054