Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $227k initial cash invested.
-20.74%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,171
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,171 income − $8,094 expenses = $3,923 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,171
Total Expenses
$8,094
Mortgage P&I
119%
$4,971
Property Taxes
14%
$605
Home Insurance
8%
$348
HOA
4%
$167
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043