Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $240k initial cash invested.
-8.98%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$9,013
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,013 income − $10,812 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,013
Total Expenses
$10,812
Mortgage P&I
59%
$5,304
Property Taxes
9%
$800
Home Insurance
4%
$381
HOA
0%
$0
Property Management
15%
$1,352
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,253