Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $225k initial cash invested.
-28.21%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,108
Rent
-$5,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $8,390 expenses = $5,282 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$8,390
Mortgage P&I
180%
$5,579
Property Taxes
31%
$974
Home Insurance
11%
$346
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777