Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.31% first-year return on $225k initial cash invested.
-34.31%
Cash On Cash
-1.25%
Cap Rate
-0.19
DSCR
$428
Rent
-$6,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$428 income − $6,856 expenses = $6,428 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
7.3%
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
$428
Total Expenses
$6,856
Mortgage P&I
1259%
$5,387
Property Taxes
215%
$919
Home Insurance
81%
$345
HOA
0%
$0
Property Management
15%
$64
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$107