Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $235k initial cash invested.
-14.95%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$6,294
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,294 income − $9,225 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,294
Total Expenses
$9,225
Mortgage P&I
82%
$5,180
Property Taxes
10%
$655
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,574