Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.07% first-year return on $223k initial cash invested.
-25.07%
Cash On Cash
1.28%
Cap Rate
0.19
DSCR
$4,200
Rent
-$4,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $8,868 expenses = $4,668 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,784
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$8,868
Mortgage P&I
132%
$5,545
Property Taxes
23%
$957
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050