Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $228k initial cash invested.
-18.04%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$5,197
Rent
-$3,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,197 income − $8,621 expenses = $3,424 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
$5,197
Total Expenses
$8,621
Mortgage P&I
96%
$4,986
Property Taxes
12%
$646
Home Insurance
7%
$350
HOA
3%
$144
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,299