Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $237k initial cash invested.
-14.12%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$6,713
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,713 income − $9,505 expenses = $2,792 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,713
Total Expenses
$9,505
Mortgage P&I
78%
$5,220
Property Taxes
10%
$688
Home Insurance
6%
$374
HOA
0%
$0
Property Management
15%
$1,007
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,678