Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $226k initial cash invested.
-17.29%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$5,199
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $8,461 expenses = $3,262 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$8,461
Mortgage P&I
92%
$4,776
Property Taxes
14%
$746
Home Insurance
7%
$349
HOA
2%
$94
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300