Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $237k initial cash invested.
-21.03%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,722
Rent
-$4,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $7,882 expenses = $4,160 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$7,882
Mortgage P&I
145%
$5,385
Property Taxes
9%
$328
Home Insurance
10%
$376
HOA
0%
$7
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930