Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $225k initial cash invested.
-25.33%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,280
Rent
-$4,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $7,026 expenses = $4,746 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$7,026
Mortgage P&I
219%
$4,984
Property Taxes
26%
$598
Home Insurance
15%
$350
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570