Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.87% first-year return on $233k initial cash invested.
-26.87%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,105
Rent
-$5,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $8,318 expenses = $5,213 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
$3,105
Total Expenses
$8,318
Mortgage P&I
165%
$5,129
Property Taxes
33%
$1,029
Home Insurance
12%
$368
HOA
10%
$302
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776