Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $228k initial cash invested.
-20.16%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,864
Rent
-$3,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $8,695 expenses = $3,831 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$8,695
Mortgage P&I
105%
$5,126
Property Taxes
18%
$883
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216