Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $235k initial cash invested.
-20.27%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,879
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $7,848 expenses = $3,969 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
$3,879
Total Expenses
$7,848
Mortgage P&I
132%
$5,104
Property Taxes
14%
$536
Home Insurance
9%
$346
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970