Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.6% first-year return on $225k initial cash invested.
-21.6%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,058
Rent
-$4,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $7,106 expenses = $4,048 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%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$7,106
Mortgage P&I
161%
$4,916
Property Taxes
12%
$378
Home Insurance
11%
$345
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764