Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $236k initial cash invested.
-20.48%
Cash On Cash
1.31%
Cap Rate
0.23
DSCR
$3,532
Rent
-$4,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $7,566 expenses = $4,034 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$7,566
Mortgage P&I
142%
$5,032
Property Taxes
13%
$475
Home Insurance
10%
$364
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883