Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $225k initial cash invested.
-27.43%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$449
Rent
-$5,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$449 income − $5,589 expenses = $5,140 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$449
Total Expenses
$5,589
Mortgage P&I
1095%
$4,918
Property Taxes
25%
$111
Home Insurance
77%
$345
HOA
0%
$0
Property Management
15%
$67
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$112