Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $240k initial cash invested.
-18.67%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$5,535
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $9,262 expenses = $3,727 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
$5,535
Total Expenses
$9,262
Mortgage P&I
96%
$5,330
Property Taxes
14%
$764
Home Insurance
5%
$273
HOA
4%
$239
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384