Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $224k initial cash invested.
-18.07%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,529
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,529 income − $8,898 expenses = $3,369 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$8,898
Mortgage P&I
90%
$4,959
Property Taxes
17%
$940
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382