Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $236k initial cash invested.
-12.5%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$6,933
Rent
-$2,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,933 income − $9,396 expenses = $2,463 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,933
Total Expenses
$9,396
Mortgage P&I
74%
$5,121
Property Taxes
8%
$584
Home Insurance
5%
$364
HOA
0%
$0
Property Management
15%
$1,040
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,733