Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $226k initial cash invested.
-24.29%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,191
Rent
-$4,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $7,762 expenses = $4,571 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,191
Total Expenses
$7,762
Mortgage P&I
157%
$4,995
Property Taxes
28%
$884
Home Insurance
11%
$350
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798