Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $224k initial cash invested.
-17.7%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,376
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $7,678 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,376
Total Expenses
$7,678
Mortgage P&I
111%
$4,875
Property Taxes
8%
$346
Home Insurance
8%
$357
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094