Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.69% first-year return on $236k initial cash invested.
-29.69%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$1,481
Rent
-$5,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $7,309 expenses = $5,828 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
$1,481
Total Expenses
$7,309
Mortgage P&I
347%
$5,139
Property Taxes
70%
$1,041
Home Insurance
28%
$419
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370