Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $231k initial cash invested.
-25.18%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,188
Rent
-$4,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $7,033 expenses = $4,845 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,137
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$7,033
Mortgage P&I
239%
$5,228
Property Taxes
17%
$378
Home Insurance
17%
$376
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547