Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $233k initial cash invested.
-23.03%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,719
Rent
-$4,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $8,191 expenses = $4,472 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
$3,719
Total Expenses
$8,191
Mortgage P&I
140%
$5,198
Property Taxes
20%
$761
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930