Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $230k initial cash invested.
-18.97%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,633
Rent
-$3,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,633 income − $9,270 expenses = $3,637 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,098
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,633
Total Expenses
$9,270
Mortgage P&I
89%
$5,040
Property Taxes
21%
$1,160
Home Insurance
7%
$367
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408