Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $233k initial cash invested.
-20.74%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$4,125
Rent
-$4,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $8,153 expenses = $4,028 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,125
Total Expenses
$8,153
Mortgage P&I
127%
$5,244
Property Taxes
9%
$367
Home Insurance
9%
$376
HOA
5%
$186
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031