Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $226k initial cash invested.
-23.52%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,468
Rent
-$4,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $7,894 expenses = $4,426 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
$3,468
Total Expenses
$7,894
Mortgage P&I
144%
$4,995
Property Taxes
25%
$884
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867