Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.51% first-year return on $237k initial cash invested.
-15.51%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$6,357
Rent
-$3,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,357 income − $9,425 expenses = $3,068 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,357
Total Expenses
$9,425
Mortgage P&I
81%
$5,132
Property Taxes
8%
$494
Home Insurance
6%
$368
HOA
6%
$380
Property Management
15%
$954
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,589