Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $232k initial cash invested.
-20.07%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,602
Rent
-$3,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $8,486 expenses = $3,884 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,202
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$8,486
Mortgage P&I
110%
$5,056
Property Taxes
18%
$821
Home Insurance
8%
$368
HOA
1%
$33
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150