Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $237k initial cash invested.
-22.95%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,738
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $8,267 expenses = $4,529 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
$3,738
Total Expenses
$8,267
Mortgage P&I
140%
$5,247
Property Taxes
12%
$451
Home Insurance
10%
$374
HOA
11%
$400
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$934