Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $232k initial cash invested.
-25.15%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,900
Rent
-$4,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $7,753 expenses = $4,853 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
$2,900
Total Expenses
$7,753
Mortgage P&I
170%
$4,927
Property Taxes
24%
$696
Home Insurance
11%
$332
HOA
14%
$406
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725