Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $233k initial cash invested.
-23.11%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,687
Rent
-$4,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $8,174 expenses = $4,487 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$8,174
Mortgage P&I
141%
$5,198
Property Taxes
21%
$761
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922