Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.73% first-year return on $223k initial cash invested.
-27.73%
Cash On Cash
0.43%
Cap Rate
0.06
DSCR
$3,143
Rent
-$5,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $8,300 expenses = $5,157 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$8,300
Mortgage P&I
171%
$5,378
Property Taxes
33%
$1,042
Home Insurance
12%
$371
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786