Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $238k initial cash invested.
-22.5%
Cash On Cash
1.79%
Cap Rate
0.27
DSCR
$5,805
Rent
-$4,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $10,266 expenses = $4,461 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,473
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$10,266
Mortgage P&I
100%
$5,791
Property Taxes
23%
$1,306
Home Insurance
7%
$383
HOA
0%
$0
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451