Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $240k initial cash invested.
-19.91%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$5,037
Rent
-$3,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $9,020 expenses = $3,983 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$9,020
Mortgage P&I
105%
$5,282
Property Taxes
18%
$901
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259