Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.14% first-year return on $235k initial cash invested.
-32.14%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$2,488
Rent
-$6,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $8,780 expenses = $6,292 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$8,780
Mortgage P&I
231%
$5,750
Property Taxes
42%
$1,048
Home Insurance
15%
$376
HOA
17%
$411
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622