Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $236k initial cash invested.
-22.21%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,782
Rent
-$4,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $8,156 expenses = $4,374 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$8,156
Mortgage P&I
136%
$5,147
Property Taxes
22%
$827
Home Insurance
10%
$367
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946