Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $228k initial cash invested.
-25.24%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,998
Rent
-$4,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $7,785 expenses = $4,787 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
$2,998
Total Expenses
$7,785
Mortgage P&I
166%
$4,981
Property Taxes
34%
$1,015
Home Insurance
12%
$349
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750