Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $240k initial cash invested.
-26.18%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,109
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $8,348 expenses = $5,239 out of pocket
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$8,348
Mortgage P&I
168%
$5,230
Property Taxes
37%
$1,142
Home Insurance
15%
$455
HOA
1%
$30
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777