Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $226k initial cash invested.
-25.55%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$3,044
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $7,854 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$7,854
Mortgage P&I
162%
$4,941
Property Taxes
32%
$985
Home Insurance
11%
$346
HOA
4%
$120
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761