Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $230k initial cash invested.
-20.3%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$4,153
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $8,044 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,153
Total Expenses
$8,044
Mortgage P&I
124%
$5,138
Property Taxes
12%
$513
Home Insurance
9%
$360
HOA
1%
$40
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038