Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $227k initial cash invested.
-26.15%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,196
Rent
-$4,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $7,142 expenses = $4,946 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%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$7,142
Mortgage P&I
228%
$5,011
Property Taxes
33%
$729
Home Insurance
16%
$348
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549