Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $223k initial cash invested.
-21.23%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,450
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $8,390 expenses = $3,940 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,450
Total Expenses
$8,390
Mortgage P&I
111%
$4,933
Property Taxes
22%
$980
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112