Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $232k initial cash invested.
-26.71%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,467
Rent
-$5,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $7,634 expenses = $5,167 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,467
Total Expenses
$7,634
Mortgage P&I
203%
$5,007
Property Taxes
43%
$1,057
Home Insurance
16%
$385
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617