Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $228k initial cash invested.
-12.24%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$6,192
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,192 income − $8,517 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$8,517
Mortgage P&I
80%
$4,925
Property Taxes
4%
$269
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$929
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548