Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $228k initial cash invested.
-16.96%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,593
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,593 income − $8,811 expenses = $3,218 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,593
Total Expenses
$8,811
Mortgage P&I
89%
$4,986
Property Taxes
12%
$646
Home Insurance
6%
$350
HOA
3%
$144
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398