Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $227k initial cash invested.
-19.21%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,561
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,561 income − $8,195 expenses = $3,634 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,561
Total Expenses
$8,195
Mortgage P&I
109%
$4,965
Property Taxes
15%
$680
Home Insurance
8%
$348
HOA
0%
$14
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140