Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $239k initial cash invested.
-23.15%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,677
Rent
-$4,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $7,278 expenses = $4,601 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$7,278
Mortgage P&I
195%
$5,210
Property Taxes
16%
$415
Home Insurance
14%
$368
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669