Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $225k initial cash invested.
-25.82%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$3,866
Rent
-$4,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $8,708 expenses = $4,842 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$8,708
Mortgage P&I
134%
$5,163
Property Taxes
24%
$940
Home Insurance
9%
$349
HOA
10%
$400
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966