Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $225k initial cash invested.
-27.14%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$555
Rent
-$5,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$555 income − $5,640 expenses = $5,085 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
$555
Total Expenses
$5,640
Mortgage P&I
886%
$4,918
Property Taxes
20%
$111
Home Insurance
62%
$345
HOA
0%
$0
Property Management
15%
$83
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$139