Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $228k initial cash invested.
-22.53%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$3,243
Rent
-$4,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $7,519 expenses = $4,276 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$7,519
Mortgage P&I
151%
$4,912
Property Taxes
21%
$691
Home Insurance
11%
$359
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811