Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $228k initial cash invested.
-20.49%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$3,912
Rent
-$3,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $7,801 expenses = $3,889 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,912
Total Expenses
$7,801
Mortgage P&I
123%
$4,828
Property Taxes
19%
$746
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978