Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $229k initial cash invested.
-21.56%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$3,936
Rent
-$4,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $8,050 expenses = $4,114 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
$3,936
Total Expenses
$8,050
Mortgage P&I
129%
$5,083
Property Taxes
19%
$734
Home Insurance
9%
$345
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984