Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.96% first-year return on $236k initial cash invested.
-21.96%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,342
Rent
-$4,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $8,656 expenses = $4,314 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$8,656
Mortgage P&I
122%
$5,286
Property Taxes
21%
$900
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086