Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $238k initial cash invested.
-19.47%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$4,637
Rent
-$3,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,637 income − $8,499 expenses = $3,862 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,637
Total Expenses
$8,499
Mortgage P&I
119%
$5,514
Property Taxes
8%
$375
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159