Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $222k initial cash invested.
-19.45%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,615
Rent
-$3,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,615 income − $9,210 expenses = $3,595 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,615
Total Expenses
$9,210
Mortgage P&I
87%
$4,862
Property Taxes
16%
$886
Home Insurance
14%
$766
HOA
0%
$0
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404