Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $229k initial cash invested.
-16.29%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,727
Rent
-$3,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,727 income − $7,840 expenses = $3,113 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,727
Total Expenses
$7,840
Mortgage P&I
106%
$4,995
Property Taxes
5%
$217
Home Insurance
8%
$359
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182