Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $228k initial cash invested.
-24.62%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,761
Rent
-$4,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $7,435 expenses = $4,674 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%
$9,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,761
Total Expenses
$7,435
Mortgage P&I
181%
$5,006
Property Taxes
15%
$414
Home Insurance
13%
$368
HOA
12%
$323
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690