Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.39% first-year return on $225k initial cash invested.
-31.39%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$1,999
Rent
-$5,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $7,897 expenses = $5,898 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,999
Total Expenses
$7,897
Mortgage P&I
256%
$5,125
Property Taxes
73%
$1,462
Home Insurance
18%
$350
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500