Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $223k initial cash invested.
-22.54%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,861
Rent
-$4,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $8,051 expenses = $4,190 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,767
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$8,051
Mortgage P&I
127%
$4,913
Property Taxes
23%
$898
Home Insurance
9%
$348
HOA
1%
$40
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965