Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $236k initial cash invested.
-22.31%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$4,208
Rent
-$4,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $8,590 expenses = $4,382 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
$4,208
Total Expenses
$8,590
Mortgage P&I
126%
$5,286
Property Taxes
21%
$900
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052