Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $234k initial cash invested.
-20.62%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,978
Rent
-$4,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $8,008 expenses = $4,030 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$8,008
Mortgage P&I
131%
$5,227
Property Taxes
9%
$347
Home Insurance
13%
$525
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994