Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $237k initial cash invested.
-20.07%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$4,831
Rent
-$3,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $8,791 expenses = $3,960 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,831
Total Expenses
$8,791
Mortgage P&I
109%
$5,247
Property Taxes
9%
$451
Home Insurance
8%
$374
HOA
8%
$400
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208