Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.23% first-year return on $224k initial cash invested.
-31.23%
Cash On Cash
-0.99%
Cap Rate
-0.16
DSCR
$433
Rent
-$5,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$433 income − $6,252 expenses = $5,819 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$433
Total Expenses
$6,252
Mortgage P&I
1153%
$4,991
Property Taxes
164%
$708
Home Insurance
80%
$346
HOA
0%
$0
Property Management
15%
$65
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$108