Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $228k initial cash invested.
-21.73%
Cash On Cash
1.59%
Cap Rate
0.25
DSCR
$3,549
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $7,674 expenses = $4,125 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,549
Total Expenses
$7,674
Mortgage P&I
149%
$5,305
Property Taxes
9%
$316
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887