Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.7% first-year return on $228k initial cash invested.
-26.7%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,773
Rent
-$5,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $7,841 expenses = $5,068 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
$2,773
Total Expenses
$7,841
Mortgage P&I
187%
$5,178
Property Taxes
35%
$982
Home Insurance
13%
$350
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693