Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.19% first-year return on $228k initial cash invested.
-26.19%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$2,049
Rent
-$4,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $7,019 expenses = $4,970 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$7,019
Mortgage P&I
258%
$5,278
Property Taxes
20%
$408
Home Insurance
17%
$350
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512