Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $229k initial cash invested.
-12.28%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$6,992
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,992 income − $9,336 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,992
Total Expenses
$9,336
Mortgage P&I
71%
$4,948
Property Taxes
10%
$679
Home Insurance
5%
$352
HOA
0%
$0
Property Management
15%
$1,049
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,748