Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $223k initial cash invested.
-22.97%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,539
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $6,802 expenses = $4,263 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,539
Total Expenses
$6,802
Mortgage P&I
191%
$4,839
Property Taxes
16%
$402
Home Insurance
13%
$341
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635