Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $233k initial cash invested.
-18.89%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,913
Rent
-$3,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,913 income − $8,580 expenses = $3,667 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
$4,913
Total Expenses
$8,580
Mortgage P&I
104%
$5,120
Property Taxes
15%
$733
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,228