Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $236k initial cash invested.
-23.17%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,420
Rent
-$4,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $7,983 expenses = $4,563 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
$3,420
Total Expenses
$7,983
Mortgage P&I
151%
$5,147
Property Taxes
24%
$827
Home Insurance
11%
$367
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855