Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $231k initial cash invested.
-18.67%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,352
Rent
-$3,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $8,950 expenses = $3,598 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$8,950
Mortgage P&I
96%
$5,126
Property Taxes
17%
$888
Home Insurance
7%
$367
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338