Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $226k initial cash invested.
-19.44%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,297
Rent
-$3,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $7,966 expenses = $3,669 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
$4,297
Total Expenses
$7,966
Mortgage P&I
116%
$4,989
Property Taxes
16%
$669
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074