Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.23% first-year return on $228k initial cash invested.
-29.23%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,536
Rent
-$5,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $8,084 expenses = $5,548 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$8,084
Mortgage P&I
218%
$5,536
Property Taxes
39%
$982
Home Insurance
14%
$350
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634