Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.28% first-year return on $232k initial cash invested.
-26.28%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,508
Rent
-$5,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $6,592 expenses = $5,084 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%
$10,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,508
Total Expenses
$6,592
Mortgage P&I
335%
$5,046
Property Taxes
29%
$440
Home Insurance
25%
$383
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377