Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $234k initial cash invested.
-17.46%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$4,854
Rent
-$3,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,854 income − $8,263 expenses = $3,409 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
$4,854
Total Expenses
$8,263
Mortgage P&I
103%
$5,019
Property Taxes
11%
$547
Home Insurance
8%
$367
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214