Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $233k initial cash invested.
-21.27%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$4,039
Rent
-$4,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,039 income − $8,173 expenses = $4,134 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,039
Total Expenses
$8,173
Mortgage P&I
123%
$4,956
Property Taxes
22%
$894
Home Insurance
9%
$383
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010