Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $233k initial cash invested.
-20.58%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,222
Rent
-$4,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $7,224 expenses = $4,002 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$7,224
Mortgage P&I
159%
$5,134
Property Taxes
5%
$167
Home Insurance
12%
$376
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806