Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $240k initial cash invested.
-21.89%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,278
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $8,657 expenses = $4,379 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
$4,278
Total Expenses
$8,657
Mortgage P&I
123%
$5,282
Property Taxes
21%
$901
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070