Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.22% first-year return on $227k initial cash invested.
-34.22%
Cash On Cash
-1.81%
Cap Rate
-0.31
DSCR
$2,415
Rent
-$6,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $8,875 expenses = $6,460 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$8,875
Mortgage P&I
201%
$4,866
Property Taxes
27%
$664
Home Insurance
15%
$359
HOA
76%
$1,826
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604