Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $231k initial cash invested.
-11.96%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$7,508
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,508 income − $9,806 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,508
Total Expenses
$9,806
Mortgage P&I
68%
$5,135
Property Taxes
6%
$485
Home Insurance
8%
$583
HOA
0%
$0
Property Management
15%
$1,126
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,877