Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $233k initial cash invested.
-22.87%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,277
Rent
-$4,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $8,718 expenses = $4,441 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
$4,277
Total Expenses
$8,718
Mortgage P&I
121%
$5,184
Property Taxes
24%
$1,005
Home Insurance
9%
$367
HOA
3%
$109
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069