Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $227k initial cash invested.
-9.57%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$7,236
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,236 income − $9,046 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,236
Total Expenses
$9,046
Mortgage P&I
70%
$5,079
Property Taxes
2%
$147
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,085
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,809