Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $227k initial cash invested.
-26.79%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$3,662
Rent
-$5,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $8,736 expenses = $5,074 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$8,736
Mortgage P&I
136%
$4,964
Property Taxes
38%
$1,385
Home Insurance
17%
$630
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916