Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $226k initial cash invested.
-24.99%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,446
Rent
-$4,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $8,163 expenses = $4,717 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
$3,446
Total Expenses
$8,163
Mortgage P&I
144%
$4,970
Property Taxes
22%
$768
Home Insurance
10%
$350
HOA
12%
$420
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862