Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $238k initial cash invested.
-19.37%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,704
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $8,546 expenses = $3,842 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$8,546
Mortgage P&I
109%
$5,150
Property Taxes
16%
$770
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176