Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $235k initial cash invested.
-20.82%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$4,518
Rent
-$4,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $8,599 expenses = $4,081 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$8,599
Mortgage P&I
114%
$5,149
Property Taxes
16%
$706
Home Insurance
8%
$376
HOA
4%
$198
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130