Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $224k initial cash invested.
-22.52%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,109
Rent
-$4,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $7,312 expenses = $4,203 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$7,312
Mortgage P&I
154%
$4,802
Property Taxes
22%
$669
Home Insurance
11%
$350
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777