Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $238k initial cash invested.
-24.09%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,307
Rent
-$4,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $7,090 expenses = $4,783 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$7,090
Mortgage P&I
228%
$5,251
Property Taxes
16%
$365
Home Insurance
16%
$367
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577