Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $231k initial cash invested.
-17.99%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,603
Rent
-$3,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,603 income − $9,070 expenses = $3,467 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
$5,603
Total Expenses
$9,070
Mortgage P&I
91%
$5,126
Property Taxes
16%
$888
Home Insurance
7%
$367
HOA
0%
$0
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,401