Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $235k initial cash invested.
-20.36%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,658
Rent
-$3,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $8,644 expenses = $3,986 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$8,644
Mortgage P&I
111%
$5,163
Property Taxes
20%
$933
Home Insurance
7%
$313
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164