Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $228k initial cash invested.
-22.58%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,380
Rent
-$4,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $7,668 expenses = $4,288 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$7,668
Mortgage P&I
150%
$5,064
Property Taxes
19%
$632
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845