Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $239k initial cash invested.
-24.27%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,974
Rent
-$4,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $7,813 expenses = $4,839 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$7,813
Mortgage P&I
181%
$5,382
Property Taxes
15%
$438
Home Insurance
13%
$385
HOA
6%
$180
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744