Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $234k initial cash invested.
-21.62%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,605
Rent
-$4,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $7,829 expenses = $4,224 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
$3,605
Total Expenses
$7,829
Mortgage P&I
145%
$5,227
Property Taxes
10%
$347
Home Insurance
15%
$525
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901