Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.56% first-year return on $233k initial cash invested.
-27.56%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,848
Rent
-$5,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $8,195 expenses = $5,347 out of pocket
Investment Breakdown
|
Purchase Price
$1023k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$8,195
Mortgage P&I
180%
$5,129
Property Taxes
36%
$1,029
Home Insurance
13%
$368
HOA
11%
$302
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712