Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $235k initial cash invested.
-18.71%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$4,513
Rent
-$3,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,513 income − $8,178 expenses = $3,665 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,513
Total Expenses
$8,178
Mortgage P&I
115%
$5,189
Property Taxes
10%
$445
Home Insurance
8%
$377
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128