Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $240k initial cash invested.
-22.64%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,474
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $9,004 expenses = $4,530 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
$4,474
Total Expenses
$9,004
Mortgage P&I
117%
$5,230
Property Taxes
26%
$1,142
Home Insurance
10%
$455
HOA
1%
$30
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118