Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.56% first-year return on $233k initial cash invested.
-24.56%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,645
Rent
-$4,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $8,415 expenses = $4,770 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$8,415
Mortgage P&I
142%
$5,184
Property Taxes
28%
$1,005
Home Insurance
10%
$367
HOA
3%
$109
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911