Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $225k initial cash invested.
-27.04%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$3,114
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $8,180 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$8,180
Mortgage P&I
158%
$4,915
Property Taxes
46%
$1,421
Home Insurance
11%
$349
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778