Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $236k initial cash invested.
-20.67%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,182
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $8,248 expenses = $4,066 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$8,248
Mortgage P&I
125%
$5,209
Property Taxes
16%
$682
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046