Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $235k initial cash invested.
-23.7%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,246
Rent
-$4,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $7,894 expenses = $4,648 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$7,894
Mortgage P&I
160%
$5,199
Property Taxes
23%
$754
Home Insurance
12%
$382
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812