Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.62% first-year return on $223k initial cash invested.
-25.62%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,282
Rent
-$4,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $7,037 expenses = $4,755 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,282
Total Expenses
$7,037
Mortgage P&I
211%
$4,815
Property Taxes
31%
$704
Home Insurance
15%
$341
HOA
4%
$83
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570