Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $232k initial cash invested.
-10.98%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$8,145
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,145 income − $10,271 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,145
Total Expenses
$10,271
Mortgage P&I
63%
$5,133
Property Taxes
11%
$878
Home Insurance
4%
$350
HOA
0%
$0
Property Management
15%
$1,222
CapEx
4%
$326
Vacancy
0%
$0
Maintenance
4%
$326
Other
25%
$2,036