Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $218k initial cash invested.
-23.99%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,385
Rent
-$4,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $6,738 expenses = $4,353 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$6,738
Mortgage P&I
201%
$4,798
Property Taxes
18%
$423
Home Insurance
14%
$333
HOA
2%
$40
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596