Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $236k initial cash invested.
-22.59%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,682
Rent
-$4,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $8,133 expenses = $4,451 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%
$10,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$8,133
Mortgage P&I
140%
$5,139
Property Taxes
22%
$826
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920