Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.19% first-year return on $240k initial cash invested.
-29.19%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,976
Rent
-$5,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $8,805 expenses = $5,829 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$8,805
Mortgage P&I
199%
$5,920
Property Taxes
36%
$1,072
Home Insurance
13%
$385
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744