Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $225k initial cash invested.
-27.59%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$394
Rent
-$5,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$394 income − $5,563 expenses = $5,169 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
$394
Total Expenses
$5,563
Mortgage P&I
1248%
$4,918
Property Taxes
28%
$111
Home Insurance
88%
$345
HOA
0%
$0
Property Management
15%
$59
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$98