Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $225k initial cash invested.
-24.49%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$3,360
Rent
-$4,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $7,959 expenses = $4,599 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$7,959
Mortgage P&I
148%
$4,980
Property Taxes
30%
$1,017
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840