Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $224k initial cash invested.
-27.63%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$3,040
Rent
-$5,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $8,206 expenses = $5,166 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$8,206
Mortgage P&I
161%
$4,892
Property Taxes
50%
$1,511
Home Insurance
11%
$343
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760