Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $229k initial cash invested.
-22.44%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,901
Rent
-$4,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $8,188 expenses = $4,287 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,901
Total Expenses
$8,188
Mortgage P&I
128%
$4,979
Property Taxes
18%
$709
Home Insurance
11%
$438
HOA
5%
$190
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975