Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $234k initial cash invested.
-17.92%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,681
Rent
-$3,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,681 income − $8,179 expenses = $3,498 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,681
Total Expenses
$8,179
Mortgage P&I
107%
$5,019
Property Taxes
12%
$547
Home Insurance
8%
$367
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170