Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $232k initial cash invested.
-22.52%
Cash On Cash
1.64%
Cap Rate
0.25
DSCR
$3,763
Rent
-$4,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $8,112 expenses = $4,349 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,178
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,763
Total Expenses
$8,112
Mortgage P&I
148%
$5,586
Property Taxes
14%
$527
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941