Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $236k initial cash invested.
-14.48%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,454
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $8,305 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$8,305
Mortgage P&I
95%
$5,192
Property Taxes
2%
$131
Home Insurance
7%
$364
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364