Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $222k initial cash invested.
-23.76%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,630
Rent
-$4,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $7,029 expenses = $4,399 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
$2,630
Total Expenses
$7,029
Mortgage P&I
186%
$4,898
Property Taxes
19%
$487
Home Insurance
13%
$349
HOA
1%
$33
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658