Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.6% first-year return on $226k initial cash invested.
-12.6%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$6,992
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,992 income − $9,364 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,992
Total Expenses
$9,364
Mortgage P&I
72%
$5,053
Property Taxes
9%
$608
Home Insurance
5%
$346
HOA
0%
$0
Property Management
15%
$1,049
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,748