Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $226k initial cash invested.
-19.75%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,752
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $7,474 expenses = $3,722 out of pocket
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$7,474
Mortgage P&I
129%
$4,833
Property Taxes
11%
$429
Home Insurance
11%
$411
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938