Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $229k initial cash invested.
-26.23%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,210
Rent
-$4,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $7,206 expenses = $4,996 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$7,206
Mortgage P&I
239%
$5,283
Property Taxes
17%
$378
Home Insurance
17%
$368
HOA
5%
$117
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552