Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.44% first-year return on $228k initial cash invested.
-29.44%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$2,381
Rent
-$5,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $7,964 expenses = $5,583 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
$2,381
Total Expenses
$7,964
Mortgage P&I
207%
$4,934
Property Taxes
65%
$1,539
Home Insurance
15%
$349
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595