Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $236k initial cash invested.
-9.17%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$8,003
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,003 income − $9,807 expenses = $1,804 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,003
Total Expenses
$9,807
Mortgage P&I
64%
$5,156
Property Taxes
6%
$447
Home Insurance
5%
$363
HOA
0%
$0
Property Management
15%
$1,200
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,001