Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $236k initial cash invested.
-19.71%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$4,780
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $8,660 expenses = $3,880 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$8,660
Mortgage P&I
107%
$5,108
Property Taxes
19%
$901
Home Insurance
7%
$357
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195