Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $232k initial cash invested.
-23.65%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,558
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $7,133 expenses = $4,575 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$7,133
Mortgage P&I
204%
$5,208
Property Taxes
13%
$329
Home Insurance
14%
$368
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640