Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $225k initial cash invested.
-26.74%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,643
Rent
-$5,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $6,665 expenses = $5,022 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,643
Total Expenses
$6,665
Mortgage P&I
306%
$5,022
Property Taxes
30%
$486
Home Insurance
22%
$368
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411