Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $241k initial cash invested.
-19.99%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,505
Rent
-$4,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,505 income − $8,512 expenses = $4,007 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,505
Total Expenses
$8,512
Mortgage P&I
118%
$5,335
Property Taxes
14%
$619
Home Insurance
8%
$371
HOA
1%
$25
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126