Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.45% first-year return on $236k initial cash invested.
-28.45%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$1,950
Rent
-$5,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $7,535 expenses = $5,585 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
$1,950
Total Expenses
$7,535
Mortgage P&I
264%
$5,139
Property Taxes
53%
$1,041
Home Insurance
21%
$419
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488