Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $226k initial cash invested.
-20.97%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,741
Rent
-$3,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $7,699 expenses = $3,958 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$7,699
Mortgage P&I
133%
$4,989
Property Taxes
18%
$669
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935