Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $225k initial cash invested.
-23.86%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,756
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $7,226 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$7,226
Mortgage P&I
176%
$4,855
Property Taxes
26%
$704
Home Insurance
13%
$345
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689