Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $228k initial cash invested.
-18.26%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$6,113
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,113 income − $9,582 expenses = $3,469 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,113
Total Expenses
$9,582
Mortgage P&I
83%
$5,097
Property Taxes
14%
$850
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$917
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,528