Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $233k initial cash invested.
-26.24%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,405
Rent
-$5,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $7,491 expenses = $5,086 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,405
Total Expenses
$7,491
Mortgage P&I
217%
$5,214
Property Taxes
33%
$794
Home Insurance
14%
$329
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601