Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $229k initial cash invested.
-19.04%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,120
Rent
-$3,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $7,752 expenses = $3,632 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$189k
Closing costs
1%
$9,472
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,120
Total Expenses
$7,752
Mortgage P&I
114%
$4,703
Property Taxes
18%
$739
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030