Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $234k initial cash invested.
-18.14%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,957
Rent
-$3,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,957 income − $8,490 expenses = $3,533 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
$4,957
Total Expenses
$8,490
Mortgage P&I
104%
$5,138
Property Taxes
12%
$605
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,239