Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $239k initial cash invested.
-26.64%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,547
Rent
-$5,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $7,854 expenses = $5,307 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$7,854
Mortgage P&I
207%
$5,265
Property Taxes
40%
$1,016
Home Insurance
14%
$350
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637