Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $235k initial cash invested.
-18.43%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,572
Rent
-$3,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $8,181 expenses = $3,609 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$8,181
Mortgage P&I
112%
$5,104
Property Taxes
12%
$536
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,143