Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.58% first-year return on $232k initial cash invested.
-30.58%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$2,191
Rent
-$5,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $8,113 expenses = $5,922 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,191
Total Expenses
$8,113
Mortgage P&I
264%
$5,786
Property Taxes
42%
$910
Home Insurance
17%
$364
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548