Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $232k initial cash invested.
-21.97%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,826
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $8,069 expenses = $4,243 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,177
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$8,069
Mortgage P&I
127%
$4,859
Property Taxes
25%
$963
Home Insurance
11%
$411
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956