Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.01% first-year return on $227k initial cash invested.
-24.01%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,456
Rent
-$4,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $8,002 expenses = $4,546 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$8,002
Mortgage P&I
143%
$4,945
Property Taxes
30%
$1,049
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864