Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $239k initial cash invested.
-19.67%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,421
Rent
-$3,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $9,331 expenses = $3,910 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$9,331
Mortgage P&I
98%
$5,337
Property Taxes
19%
$1,024
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355