Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $224k initial cash invested.
-16.66%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,342
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $7,449 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$7,449
Mortgage P&I
115%
$4,976
Property Taxes
0%
$4
Home Insurance
8%
$343
HOA
1%
$41
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086