Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $229k initial cash invested.
-23.26%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,745
Rent
-$4,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $8,184 expenses = $4,439 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,745
Total Expenses
$8,184
Mortgage P&I
137%
$5,114
Property Taxes
10%
$382
Home Insurance
13%
$490
HOA
11%
$400
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936