Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $224k initial cash invested.
-21.86%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,816
Rent
-$4,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $7,905 expenses = $4,089 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$7,905
Mortgage P&I
129%
$4,918
Property Taxes
19%
$714
Home Insurance
11%
$418
HOA
1%
$23
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954