Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $225k initial cash invested.
-15.41%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$6,220
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,220 income − $9,110 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,220
Total Expenses
$9,110
Mortgage P&I
79%
$4,899
Property Taxes
14%
$858
Home Insurance
6%
$367
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,555