Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $236k initial cash invested.
-7.89%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$8,492
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,492 income − $10,043 expenses = $1,551 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
$8,492
Total Expenses
$10,043
Mortgage P&I
61%
$5,156
Property Taxes
5%
$447
Home Insurance
4%
$363
HOA
0%
$0
Property Management
15%
$1,274
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,123