Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.94% first-year return on $232k initial cash invested.
-17.94%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$5,397
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,397 income − $8,869 expenses = $3,472 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
$5,397
Total Expenses
$8,869
Mortgage P&I
94%
$5,056
Property Taxes
15%
$821
Home Insurance
7%
$368
HOA
1%
$33
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349