Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $225k initial cash invested.
-14.38%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$4,798
Rent
-$2,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $7,497 expenses = $2,699 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$7,497
Mortgage P&I
98%
$4,719
Property Taxes
3%
$124
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200