Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.9% first-year return on $218k initial cash invested.
-19.9%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,126
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $6,732 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$6,732
Mortgage P&I
152%
$4,755
Property Taxes
5%
$144
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782