Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $237k initial cash invested.
-23.18%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,551
Rent
-$4,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $7,125 expenses = $4,574 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$7,125
Mortgage P&I
195%
$4,973
Property Taxes
22%
$560
Home Insurance
14%
$367
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638