Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $228k initial cash invested.
-16.86%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$5,306
Rent
-$3,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,306 income − $8,507 expenses = $3,201 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
$5,306
Total Expenses
$8,507
Mortgage P&I
94%
$5,013
Property Taxes
11%
$598
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326