Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.46% first-year return on $226k initial cash invested.
-24.46%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$3,163
Rent
-$4,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $7,768 expenses = $4,605 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$7,768
Mortgage P&I
155%
$4,897
Property Taxes
32%
$1,006
Home Insurance
11%
$346
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791