Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $226k initial cash invested.
-18.69%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,915
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $7,430 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$7,430
Mortgage P&I
125%
$4,896
Property Taxes
11%
$424
Home Insurance
6%
$216
HOA
0%
$14
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979