Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $222k initial cash invested.
-19.79%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,441
Rent
-$3,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,441 income − $8,107 expenses = $3,666 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
$4,441
Total Expenses
$8,107
Mortgage P&I
114%
$5,046
Property Taxes
13%
$581
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110