Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.16% first-year return on $225k initial cash invested.
-24.16%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$1,983
Rent
-$4,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $6,510 expenses = $4,527 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
$1,983
Total Expenses
$6,510
Mortgage P&I
248%
$4,927
Property Taxes
14%
$287
Home Insurance
17%
$345
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496