Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $227k initial cash invested.
-19.19%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,802
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,802 income − $9,432 expenses = $3,630 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,802
Total Expenses
$9,432
Mortgage P&I
86%
$4,967
Property Taxes
23%
$1,333
Home Insurance
6%
$348
HOA
0%
$0
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,450