Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $228k initial cash invested.
-25.04%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$3,072
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $7,820 expenses = $4,748 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,072
Total Expenses
$7,820
Mortgage P&I
162%
$4,981
Property Taxes
33%
$1,015
Home Insurance
11%
$349
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768