Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $229k initial cash invested.
-25.44%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,237
Rent
-$4,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $7,081 expenses = $4,844 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$200k
Closing costs
1%
$10,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,237
Total Expenses
$7,081
Mortgage P&I
222%
$4,959
Property Taxes
30%
$669
Home Insurance
16%
$359
HOA
1%
$21
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559