Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $238k initial cash invested.
-24.43%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,020
Rent
-$4,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $7,871 expenses = $4,851 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$7,871
Mortgage P&I
167%
$5,050
Property Taxes
33%
$1,004
Home Insurance
12%
$367
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755