Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $234k initial cash invested.
-25.64%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$3,375
Rent
-$4,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $8,372 expenses = $4,997 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$8,372
Mortgage P&I
151%
$5,108
Property Taxes
37%
$1,261
Home Insurance
11%
$383
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844