Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $226k initial cash invested.
-19.71%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$3,793
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $7,503 expenses = $3,710 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$7,503
Mortgage P&I
133%
$5,045
Property Taxes
8%
$291
Home Insurance
9%
$346
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948