Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $234k initial cash invested.
-22.85%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,971
Rent
-$4,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $8,419 expenses = $4,448 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$8,419
Mortgage P&I
131%
$5,219
Property Taxes
22%
$856
Home Insurance
11%
$437
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993