Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $225k initial cash invested.
-23.4%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,804
Rent
-$4,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $7,187 expenses = $4,383 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$7,187
Mortgage P&I
175%
$4,896
Property Taxes
21%
$596
Home Insurance
12%
$349
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701