Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $228k initial cash invested.
-15.39%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$4,366
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $7,287 expenses = $2,921 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$7,287
Mortgage P&I
110%
$4,815
Property Taxes
1%
$25
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092