Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $229k initial cash invested.
-21.06%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,411
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $8,433 expenses = $4,022 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,411
Total Expenses
$8,433
Mortgage P&I
113%
$4,979
Property Taxes
16%
$709
Home Insurance
10%
$438
HOA
4%
$190
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103