Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $223k initial cash invested.
-18.65%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,469
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,469 income − $7,938 expenses = $3,469 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,469
Total Expenses
$7,938
Mortgage P&I
109%
$4,881
Property Taxes
12%
$522
Home Insurance
8%
$350
HOA
1%
$40
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117