Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $232k initial cash invested.
-19.92%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$4,842
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $8,685 expenses = $3,843 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,168
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$8,685
Mortgage P&I
102%
$4,927
Property Taxes
14%
$696
Home Insurance
7%
$332
HOA
8%
$406
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210