Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $217k initial cash invested.
-23.73%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,628
Rent
-$4,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $7,925 expenses = $4,297 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$7,925
Mortgage P&I
136%
$4,919
Property Taxes
26%
$933
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907