Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.58% first-year return on $223k initial cash invested.
-25.58%
Cash On Cash
0.86%
Cap Rate
0.13
DSCR
$3,662
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $8,410 expenses = $4,748 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$8,410
Mortgage P&I
145%
$5,297
Property Taxes
14%
$505
Home Insurance
9%
$341
HOA
14%
$510
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916