Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.76% first-year return on $229k initial cash invested.
-21.76%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,734
Rent
-$4,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $8,877 expenses = $4,143 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$200k
Closing costs
1%
$10,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$8,877
Mortgage P&I
108%
$5,111
Property Taxes
20%
$969
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184