Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $227k initial cash invested.
-6.88%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$8,217
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,217 income − $9,519 expenses = $1,302 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
$8,217
Total Expenses
$9,519
Mortgage P&I
62%
$5,079
Property Taxes
2%
$147
Home Insurance
4%
$348
HOA
0%
$0
Property Management
15%
$1,233
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,054