Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.46% first-year return on $239k initial cash invested.
-24.46%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,891
Rent
-$4,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $8,753 expenses = $4,862 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$8,753
Mortgage P&I
140%
$5,448
Property Taxes
27%
$1,068
Home Insurance
9%
$368
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973