Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $225k initial cash invested.
-26.8%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$2,916
Rent
-$5,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $7,938 expenses = $5,022 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,916
Total Expenses
$7,938
Mortgage P&I
184%
$5,358
Property Taxes
28%
$810
Home Insurance
12%
$345
HOA
1%
$25
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729