Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.16% first-year return on $227k initial cash invested.
-35.16%
Cash On Cash
-2.04%
Cap Rate
-0.35
DSCR
$2,072
Rent
-$6,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $8,710 expenses = $6,638 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
$2,072
Total Expenses
$8,710
Mortgage P&I
235%
$4,866
Property Taxes
32%
$664
Home Insurance
17%
$359
HOA
88%
$1,826
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518