Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $228k initial cash invested.
-14.53%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$6,593
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,593 income − $9,351 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,593
Total Expenses
$9,351
Mortgage P&I
76%
$5,001
Property Taxes
6%
$377
Home Insurance
5%
$350
HOA
7%
$458
Property Management
15%
$989
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,648