Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $226k initial cash invested.
-24.61%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,383
Rent
-$4,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,383 income − $8,015 expenses = $4,632 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
$3,383
Total Expenses
$8,015
Mortgage P&I
146%
$4,941
Property Taxes
29%
$985
Home Insurance
10%
$346
HOA
4%
$120
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846