Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $222k initial cash invested.
-19.17%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,709
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,709 income − $9,253 expenses = $3,544 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
$5,709
Total Expenses
$9,253
Mortgage P&I
85%
$4,862
Property Taxes
16%
$886
Home Insurance
13%
$766
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,427