Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $223k initial cash invested.
-25.24%
Cash On Cash
1.02%
Cap Rate
0.15
DSCR
$3,696
Rent
-$4,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $8,382 expenses = $4,686 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,696
Total Expenses
$8,382
Mortgage P&I
145%
$5,367
Property Taxes
23%
$853
Home Insurance
9%
$341
HOA
1%
$47
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924