Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $222k initial cash invested.
-19.82%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$4,429
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,429 income − $8,100 expenses = $3,671 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,726
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,429
Total Expenses
$8,100
Mortgage P&I
114%
$5,046
Property Taxes
13%
$581
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107