Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $235k initial cash invested.
-23.23%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,824
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $7,371 expenses = $4,547 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$7,371
Mortgage P&I
183%
$5,167
Property Taxes
17%
$476
Home Insurance
13%
$368
HOA
0%
$4
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706