Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $235k initial cash invested.
-22.91%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,297
Rent
-$4,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $7,783 expenses = $4,486 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
$3,297
Total Expenses
$7,783
Mortgage P&I
152%
$4,999
Property Taxes
25%
$839
Home Insurance
11%
$362
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824