Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $226k initial cash invested.
-21.1%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$4,693
Rent
-$3,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,693 income − $8,659 expenses = $3,966 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,693
Total Expenses
$8,659
Mortgage P&I
109%
$5,124
Property Taxes
20%
$932
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173