Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.16% first-year return on $227k initial cash invested.
-11.16%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$6,643
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,643 income − $8,754 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,643
Total Expenses
$8,754
Mortgage P&I
74%
$4,884
Property Taxes
5%
$333
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,661