Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $230k initial cash invested.
-22.81%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,724
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $7,089 expenses = $4,365 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$7,089
Mortgage P&I
184%
$5,008
Property Taxes
15%
$405
Home Insurance
14%
$368
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681