Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $239k initial cash invested.
-20.32%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$4,720
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $8,759 expenses = $4,039 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,720
Total Expenses
$8,759
Mortgage P&I
107%
$5,049
Property Taxes
23%
$1,076
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180