Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $222k initial cash invested.
-18%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$4,866
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $8,199 expenses = $3,333 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$8,199
Mortgage P&I
99%
$4,812
Property Taxes
14%
$701
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216