Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $224k initial cash invested.
-25.61%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,362
Rent
-$4,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $7,134 expenses = $4,772 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$7,134
Mortgage P&I
203%
$4,797
Property Taxes
38%
$890
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590