Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $238k initial cash invested.
-14.54%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$5,815
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,815 income − $8,693 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,453
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,815
Total Expenses
$8,693
Mortgage P&I
93%
$5,387
Property Taxes
2%
$133
Home Insurance
7%
$381
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454