Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.74% first-year return on $234k initial cash invested.
-29.74%
Cash On Cash
-0.46%
Cap Rate
-0.07
DSCR
$2,261
Rent
-$5,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $8,067 expenses = $5,806 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$8,067
Mortgage P&I
235%
$5,319
Property Taxes
42%
$956
Home Insurance
31%
$700
HOA
0%
$8
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565