Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $231k initial cash invested.
-23.89%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,122
Rent
-$4,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $7,720 expenses = $4,598 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,139
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$7,720
Mortgage P&I
162%
$5,049
Property Taxes
25%
$788
Home Insurance
12%
$364
HOA
1%
$21
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780