Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $227k initial cash invested.
-25.21%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$4,241
Rent
-$4,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $9,015 expenses = $4,774 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
$4,241
Total Expenses
$9,015
Mortgage P&I
117%
$4,964
Property Taxes
33%
$1,385
Home Insurance
15%
$630
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060