Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $228k initial cash invested.
-22.75%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$2,617
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $6,936 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$6,936
Mortgage P&I
197%
$5,150
Property Taxes
7%
$179
Home Insurance
13%
$350
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654