Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $232k initial cash invested.
-21.07%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,232
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $8,309 expenses = $4,077 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
$4,232
Total Expenses
$8,309
Mortgage P&I
119%
$5,056
Property Taxes
19%
$821
Home Insurance
9%
$368
HOA
1%
$33
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058