Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $238k initial cash invested.
-21.44%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,332
Rent
-$4,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $7,585 expenses = $4,253 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$7,585
Mortgage P&I
158%
$5,253
Property Taxes
11%
$366
Home Insurance
11%
$367
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833