Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $226k initial cash invested.
-12.21%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$7,132
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,132 income − $9,430 expenses = $2,298 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
$7,132
Total Expenses
$9,430
Mortgage P&I
71%
$5,053
Property Taxes
9%
$608
Home Insurance
5%
$346
HOA
0%
$0
Property Management
15%
$1,070
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,783