Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $229k initial cash invested.
-17.75%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$4,320
Rent
-$3,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $7,715 expenses = $3,395 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$7,715
Mortgage P&I
117%
$5,059
Property Taxes
5%
$211
Home Insurance
9%
$371
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080