Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $231k initial cash invested.
-10.03%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$8,263
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,263 income − $10,194 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,263
Total Expenses
$10,194
Mortgage P&I
63%
$5,189
Property Taxes
8%
$688
Home Insurance
4%
$350
HOA
0%
$0
Property Management
15%
$1,239
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,066