Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.06% first-year return on $240k initial cash invested.
-26.06%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,923
Rent
-$5,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $8,125 expenses = $5,202 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$8,125
Mortgage P&I
177%
$5,187
Property Taxes
37%
$1,093
Home Insurance
13%
$376
HOA
2%
$66
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731