Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $227k initial cash invested.
-24.25%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,346
Rent
-$4,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $7,932 expenses = $4,586 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$7,932
Mortgage P&I
148%
$4,966
Property Taxes
30%
$1,012
Home Insurance
10%
$348
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836