Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $228k initial cash invested.
-25.37%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$3,654
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $8,469 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$8,469
Mortgage P&I
150%
$5,483
Property Taxes
24%
$882
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914