Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $232k initial cash invested.
-24.18%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,252
Rent
-$4,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $7,925 expenses = $4,673 out of pocket
Investment Breakdown
|
Purchase Price
$1019k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,188
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$7,925
Mortgage P&I
158%
$5,135
Property Taxes
28%
$914
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813