Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $240k initial cash invested.
-18.63%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,181
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $8,908 expenses = $3,727 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$8,908
Mortgage P&I
103%
$5,327
Property Taxes
13%
$649
Home Insurance
9%
$446
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295