Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.73% first-year return on $239k initial cash invested.
-15.73%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$5,649
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,649 income − $8,776 expenses = $3,127 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$8,776
Mortgage P&I
94%
$5,317
Property Taxes
5%
$265
Home Insurance
7%
$368
HOA
2%
$115
Property Management
15%
$847
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412