Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $228k initial cash invested.
-27.3%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$3,161
Rent
-$5,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,161 income − $8,338 expenses = $5,177 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
$3,161
Total Expenses
$8,338
Mortgage P&I
156%
$4,934
Property Taxes
49%
$1,539
Home Insurance
11%
$349
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790