Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $223k initial cash invested.
-22.4%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,736
Rent
-$4,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $6,894 expenses = $4,158 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
$2,736
Total Expenses
$6,894
Mortgage P&I
177%
$4,839
Property Taxes
15%
$402
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684