Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $237k initial cash invested.
-24.67%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,130
Rent
-$4,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $8,010 expenses = $4,880 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$8,010
Mortgage P&I
166%
$5,181
Property Taxes
29%
$907
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782