Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $226k initial cash invested.
-25.08%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$3,414
Rent
-$4,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $8,148 expenses = $4,734 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$8,148
Mortgage P&I
146%
$4,970
Property Taxes
23%
$768
Home Insurance
10%
$350
HOA
12%
$420
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854