Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $240k initial cash invested.
-8.75%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$8,783
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,783 income − $10,537 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,783
Total Expenses
$10,537
Mortgage P&I
61%
$5,365
Property Taxes
7%
$572
Home Insurance
4%
$385
HOA
0%
$0
Property Management
15%
$1,317
CapEx
4%
$351
Vacancy
0%
$0
Maintenance
4%
$351
Other
25%
$2,196