Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $227k initial cash invested.
-19.85%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$6,049
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,049 income − $9,806 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,049
Total Expenses
$9,806
Mortgage P&I
81%
$4,894
Property Taxes
27%
$1,643
Home Insurance
6%
$366
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512