Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $223k initial cash invested.
-19.22%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,267
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,267 income − $7,842 expenses = $3,575 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
$4,267
Total Expenses
$7,842
Mortgage P&I
114%
$4,881
Property Taxes
12%
$522
Home Insurance
8%
$350
HOA
1%
$40
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067