Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $239k initial cash invested.
-24.03%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$4,053
Rent
-$4,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $8,829 expenses = $4,776 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
$4,053
Total Expenses
$8,829
Mortgage P&I
134%
$5,448
Property Taxes
26%
$1,068
Home Insurance
9%
$368
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013