Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $237k initial cash invested.
-25.05%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,980
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $8,917 expenses = $4,937 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$202k
Closing costs
1%
$10,121
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,980
Total Expenses
$8,917
Mortgage P&I
125%
$4,971
Property Taxes
14%
$556
Home Insurance
10%
$410
HOA
27%
$1,070
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995