Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $240k initial cash invested.
-20.91%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$4,678
Rent
-$4,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $8,852 expenses = $4,174 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$8,852
Mortgage P&I
114%
$5,330
Property Taxes
16%
$764
Home Insurance
6%
$273
HOA
5%
$239
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170