Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $223k initial cash invested.
-25.08%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,153
Rent
-$4,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $7,818 expenses = $4,665 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,153
Total Expenses
$7,818
Mortgage P&I
156%
$4,906
Property Taxes
22%
$706
Home Insurance
11%
$346
HOA
11%
$347
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788