Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $228k initial cash invested.
-18.87%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,135
Rent
-$3,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $7,720 expenses = $3,585 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,135
Total Expenses
$7,720
Mortgage P&I
121%
$4,997
Property Taxes
9%
$389
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034