Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $227k initial cash invested.
-17.73%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,166
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,166 income − $8,519 expenses = $3,353 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
$5,166
Total Expenses
$8,519
Mortgage P&I
97%
$4,989
Property Taxes
14%
$701
Home Insurance
7%
$348
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292