Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $228k initial cash invested.
-20.77%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$5,837
Rent
-$3,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,837 income − $9,784 expenses = $3,947 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,837
Total Expenses
$9,784
Mortgage P&I
83%
$4,867
Property Taxes
30%
$1,766
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459