Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $238k initial cash invested.
-21.63%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,491
Rent
-$4,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $7,789 expenses = $4,298 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$7,789
Mortgage P&I
149%
$5,208
Property Taxes
15%
$536
Home Insurance
11%
$368
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873