Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $230k initial cash invested.
-17.63%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,897
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $8,269 expenses = $3,372 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$201k
Closing costs
1%
$10,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$8,269
Mortgage P&I
102%
$5,005
Property Taxes
13%
$627
Home Insurance
6%
$280
HOA
0%
$6
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224