Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $236k initial cash invested.
-18.62%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$4,956
Rent
-$3,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $8,619 expenses = $3,663 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
$4,956
Total Expenses
$8,619
Mortgage P&I
105%
$5,209
Property Taxes
14%
$682
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,239