Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $227k initial cash invested.
-9.45%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$9,566
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,566 income − $11,353 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,566
Total Expenses
$11,353
Mortgage P&I
52%
$5,007
Property Taxes
11%
$1,050
Home Insurance
4%
$359
HOA
4%
$344
Property Management
15%
$1,435
CapEx
4%
$383
Vacancy
0%
$0
Maintenance
4%
$383
Other
25%
$2,392