Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $223k initial cash invested.
-24.84%
Cash On Cash
0.99%
Cap Rate
0.15
DSCR
$3,510
Rent
-$4,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $8,134 expenses = $4,624 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,782
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$8,134
Mortgage P&I
151%
$5,291
Property Taxes
24%
$853
Home Insurance
9%
$306
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878