Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.57% first-year return on $238k initial cash invested.
-20.57%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,701
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $8,783 expenses = $4,082 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$8,783
Mortgage P&I
110%
$5,188
Property Taxes
22%
$1,015
Home Insurance
7%
$324
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175