Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $223k initial cash invested.
-25.43%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,337
Rent
-$4,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $8,056 expenses = $4,719 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
$3,337
Total Expenses
$8,056
Mortgage P&I
146%
$4,860
Property Taxes
26%
$854
Home Insurance
10%
$348
HOA
12%
$393
Property Management
15%
$501
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834