Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $228k initial cash invested.
-17.42%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,614
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $7,920 expenses = $3,306 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$7,920
Mortgage P&I
108%
$5,001
Property Taxes
8%
$353
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154