Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $232k initial cash invested.
-15.8%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$6,543
Rent
-$3,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,543 income − $9,598 expenses = $3,055 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$9,598
Mortgage P&I
75%
$4,932
Property Taxes
18%
$1,176
Home Insurance
5%
$349
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636