Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $232k initial cash invested.
-21.68%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,934
Rent
-$4,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $8,121 expenses = $4,187 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
$3,934
Total Expenses
$8,121
Mortgage P&I
124%
$4,859
Property Taxes
24%
$963
Home Insurance
10%
$411
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984