Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $233k initial cash invested.
-18.71%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,541
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,541 income − $8,176 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,541
Total Expenses
$8,176
Mortgage P&I
115%
$5,200
Property Taxes
9%
$423
Home Insurance
8%
$373
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135