Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $225k initial cash invested.
-13.03%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,811
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $8,259 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$8,259
Mortgage P&I
85%
$4,911
Property Taxes
4%
$213
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,453