Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $223k initial cash invested.
-25.76%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,135
Rent
-$4,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $6,917 expenses = $4,782 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,135
Total Expenses
$6,917
Mortgage P&I
241%
$5,140
Property Taxes
19%
$412
Home Insurance
16%
$341
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534