Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $229k initial cash invested.
-22%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,776
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $7,974 expenses = $4,198 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,046
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$7,974
Mortgage P&I
135%
$5,083
Property Taxes
19%
$734
Home Insurance
9%
$345
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944