Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $230k initial cash invested.
-25.61%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,322
Rent
-$4,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $8,224 expenses = $4,902 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,081
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$8,224
Mortgage P&I
152%
$5,056
Property Taxes
37%
$1,214
Home Insurance
11%
$360
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830