Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.83% first-year return on $236k initial cash invested.
-27.83%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,181
Rent
-$5,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $7,645 expenses = $5,464 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,361
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$7,645
Mortgage P&I
236%
$5,139
Property Taxes
48%
$1,041
Home Insurance
19%
$419
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545