Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $235k initial cash invested.
-21.95%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,659
Rent
-$4,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $7,956 expenses = $4,297 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,659
Total Expenses
$7,956
Mortgage P&I
137%
$4,999
Property Taxes
23%
$839
Home Insurance
10%
$362
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915