Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $228k initial cash invested.
-15.63%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$5,685
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,685 income − $8,652 expenses = $2,967 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
$5,685
Total Expenses
$8,652
Mortgage P&I
85%
$4,828
Property Taxes
13%
$746
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,421