Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $227k initial cash invested.
-23.15%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,402
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $6,780 expenses = $4,378 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,402
Total Expenses
$6,780
Mortgage P&I
203%
$4,881
Property Taxes
13%
$302
Home Insurance
14%
$348
HOA
4%
$97
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600