Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $235k initial cash invested.
-22.05%
Cash On Cash
1.88%
Cap Rate
0.28
DSCR
$5,440
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $9,761 expenses = $4,321 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$9,761
Mortgage P&I
105%
$5,719
Property Taxes
18%
$992
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360