Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $237k initial cash invested.
-19.2%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,509
Rent
-$3,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $8,306 expenses = $3,797 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$8,306
Mortgage P&I
113%
$5,103
Property Taxes
15%
$664
Home Insurance
8%
$376
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127