Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.9% first-year return on $228k initial cash invested.
-19.9%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,105
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $7,882 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,105
Total Expenses
$7,882
Mortgage P&I
123%
$5,038
Property Taxes
13%
$524
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026