Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.37% first-year return on $224k initial cash invested.
-23.37%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,390
Rent
-$4,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $7,753 expenses = $4,363 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$7,753
Mortgage P&I
146%
$4,934
Property Taxes
25%
$845
Home Insurance
10%
$346
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848