Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.25% first-year return on $234k initial cash invested.
-19.25%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,544
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $8,293 expenses = $3,749 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
$4,544
Total Expenses
$8,293
Mortgage P&I
113%
$5,138
Property Taxes
13%
$605
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136