Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $235k initial cash invested.
-26.68%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,797
Rent
-$5,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $8,015 expenses = $5,218 out of pocket
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,797
Total Expenses
$8,015
Mortgage P&I
182%
$5,099
Property Taxes
25%
$698
Home Insurance
31%
$875
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699