Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $235k initial cash invested.
-17.55%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$5,309
Rent
-$3,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,309 income − $8,750 expenses = $3,441 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
$5,309
Total Expenses
$8,750
Mortgage P&I
98%
$5,180
Property Taxes
12%
$655
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,327