Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $223k initial cash invested.
-23.28%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,119
Rent
-$4,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $7,441 expenses = $4,322 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
$3,119
Total Expenses
$7,441
Mortgage P&I
154%
$4,815
Property Taxes
23%
$704
Home Insurance
11%
$341
HOA
3%
$83
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780