Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $221k initial cash invested.
-19.65%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,505
Rent
-$3,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,505 income − $8,118 expenses = $3,613 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,505
Total Expenses
$8,118
Mortgage P&I
103%
$4,657
Property Taxes
21%
$958
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126