Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $239k initial cash invested.
-27.01%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,404
Rent
-$5,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $7,785 expenses = $5,381 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
$2,404
Total Expenses
$7,785
Mortgage P&I
219%
$5,265
Property Taxes
42%
$1,016
Home Insurance
15%
$350
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601