Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $225k initial cash invested.
-22.76%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,489
Rent
-$4,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $6,754 expenses = $4,265 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
$2,489
Total Expenses
$6,754
Mortgage P&I
198%
$4,927
Property Taxes
12%
$287
Home Insurance
14%
$345
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622