Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $233k initial cash invested.
-20.95%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$3,010
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $7,083 expenses = $4,073 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$7,083
Mortgage P&I
174%
$5,226
Property Taxes
1%
$24
Home Insurance
12%
$359
HOA
1%
$30
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752