Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $226k initial cash invested.
-18.56%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$4,362
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $7,856 expenses = $3,494 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,362
Total Expenses
$7,856
Mortgage P&I
111%
$4,857
Property Taxes
13%
$561
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090