Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $227k initial cash invested.
-19.17%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,559
Rent
-$3,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $8,185 expenses = $3,626 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,559
Total Expenses
$8,185
Mortgage P&I
110%
$5,020
Property Taxes
14%
$629
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140