Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $223k initial cash invested.
-25.36%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,365
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $8,071 expenses = $4,706 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$8,071
Mortgage P&I
144%
$4,860
Property Taxes
25%
$854
Home Insurance
10%
$348
HOA
12%
$393
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841