Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $229k initial cash invested.
-16.92%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,627
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,627 income − $7,862 expenses = $3,235 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
$4,627
Total Expenses
$7,862
Mortgage P&I
109%
$5,059
Property Taxes
5%
$211
Home Insurance
8%
$371
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157