Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $229k initial cash invested.
-22.91%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,555
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $7,934 expenses = $4,379 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$7,934
Mortgage P&I
142%
$5,039
Property Taxes
22%
$792
Home Insurance
9%
$323
HOA
2%
$74
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889