Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $226k initial cash invested.
-25.05%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,860
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $6,576 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$6,576
Mortgage P&I
261%
$4,851
Property Taxes
26%
$487
Home Insurance
19%
$346
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465