Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $227k initial cash invested.
-18.98%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$4,478
Rent
-$3,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $8,065 expenses = $3,587 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$8,065
Mortgage P&I
115%
$5,160
Property Taxes
9%
$423
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120