Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $228k initial cash invested.
-14.71%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,093
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,093 income − $8,886 expenses = $2,793 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
$6,093
Total Expenses
$8,886
Mortgage P&I
82%
$5,013
Property Taxes
10%
$598
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,523