Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $227k initial cash invested.
-18.07%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,041
Rent
-$3,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,041 income − $8,458 expenses = $3,417 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
$5,041
Total Expenses
$8,458
Mortgage P&I
99%
$4,989
Property Taxes
14%
$701
Home Insurance
7%
$348
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260