Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $228k initial cash invested.
-17.05%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,367
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,367 income − $7,601 expenses = $3,234 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,367
Total Expenses
$7,601
Mortgage P&I
114%
$4,962
Property Taxes
4%
$193
Home Insurance
8%
$349
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092