Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $233k initial cash invested.
-16.31%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$5,874
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $9,040 expenses = $3,166 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$9,040
Mortgage P&I
87%
$5,120
Property Taxes
12%
$733
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,468