Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $234k initial cash invested.
-18.78%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,721
Rent
-$3,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,721 income − $8,377 expenses = $3,656 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,721
Total Expenses
$8,377
Mortgage P&I
109%
$5,138
Property Taxes
13%
$605
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180