Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.82% first-year return on $231k initial cash invested.
-26.82%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,940
Rent
-$5,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $7,102 expenses = $5,162 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$7,102
Mortgage P&I
256%
$4,976
Property Taxes
46%
$893
Home Insurance
16%
$301
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485