Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $232k initial cash invested.
-24.03%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,760
Rent
-$4,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $7,408 expenses = $4,648 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%
$10,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$7,408
Mortgage P&I
184%
$5,072
Property Taxes
23%
$644
Home Insurance
13%
$368
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690