Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $238k initial cash invested.
-20.9%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,027
Rent
-$4,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $8,174 expenses = $4,147 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%
$10,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,027
Total Expenses
$8,174
Mortgage P&I
127%
$5,132
Property Taxes
15%
$617
Home Insurance
9%
$367
HOA
3%
$125
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007