Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $222k initial cash invested.
-23.93%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,571
Rent
-$4,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $7,002 expenses = $4,431 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$7,002
Mortgage P&I
191%
$4,898
Property Taxes
19%
$487
Home Insurance
14%
$349
HOA
1%
$33
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643