Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $233k initial cash invested.
-23.84%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,273
Rent
-$4,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $7,903 expenses = $4,630 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$7,903
Mortgage P&I
158%
$5,174
Property Taxes
24%
$790
Home Insurance
11%
$368
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818