Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $225k initial cash invested.
-21.51%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,435
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,435 income − $8,475 expenses = $4,040 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
$4,435
Total Expenses
$8,475
Mortgage P&I
112%
$4,980
Property Taxes
23%
$1,017
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109