Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $223k initial cash invested.
-16.07%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$5,171
Rent
-$2,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,171 income − $8,151 expenses = $2,980 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,171
Total Expenses
$8,151
Mortgage P&I
90%
$4,641
Property Taxes
13%
$677
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293