Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $239k initial cash invested.
-19.81%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,896
Rent
-$3,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $8,834 expenses = $3,938 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$8,834
Mortgage P&I
109%
$5,317
Property Taxes
16%
$799
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224