Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $230k initial cash invested.
-27.45%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,647
Rent
-$5,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $7,901 expenses = $5,254 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
$2,647
Total Expenses
$7,901
Mortgage P&I
191%
$5,056
Property Taxes
46%
$1,214
Home Insurance
14%
$360
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662