Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $234k initial cash invested.
-26.32%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,369
Rent
-$5,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $7,496 expenses = $5,127 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$7,496
Mortgage P&I
218%
$5,176
Property Taxes
29%
$686
Home Insurance
12%
$289
HOA
9%
$208
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592