Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $217k initial cash invested.
-25.09%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,017
Rent
-$4,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $6,556 expenses = $4,539 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,482
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$6,556
Mortgage P&I
235%
$4,743
Property Taxes
25%
$509
Home Insurance
17%
$335
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504