Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $224k initial cash invested.
-13.82%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$5,480
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $8,058 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$8,058
Mortgage P&I
91%
$4,985
Property Taxes
2%
$100
Home Insurance
6%
$343
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370