Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $227k initial cash invested.
-11.51%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$6,534
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,534 income − $8,710 expenses = $2,176 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
$6,534
Total Expenses
$8,710
Mortgage P&I
78%
$5,079
Property Taxes
2%
$147
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,634