Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.43% first-year return on $235k initial cash invested.
-26.43%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,893
Rent
-$5,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,893 income − $8,061 expenses = $5,168 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
$2,893
Total Expenses
$8,061
Mortgage P&I
176%
$5,099
Property Taxes
24%
$698
Home Insurance
30%
$875
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723