Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $232k initial cash invested.
-21.29%
Cash On Cash
2.12%
Cap Rate
0.31
DSCR
$4,813
Rent
-$4,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,813 income − $8,921 expenses = $4,108 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,813
Total Expenses
$8,921
Mortgage P&I
119%
$5,709
Property Taxes
11%
$509
Home Insurance
8%
$367
HOA
1%
$25
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,203