Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $226k initial cash invested.
-20.28%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,586
Rent
-$3,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $7,404 expenses = $3,818 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
$3,586
Total Expenses
$7,404
Mortgage P&I
135%
$4,851
Property Taxes
14%
$487
Home Insurance
10%
$346
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896