Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $233k initial cash invested.
-19.73%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$4,830
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $8,655 expenses = $3,825 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
$4,830
Total Expenses
$8,655
Mortgage P&I
108%
$5,214
Property Taxes
16%
$794
Home Insurance
7%
$329
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208