Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.5% first-year return on $217k initial cash invested.
-25.5%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,873
Rent
-$4,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $6,486 expenses = $4,613 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
$1,873
Total Expenses
$6,486
Mortgage P&I
253%
$4,743
Property Taxes
27%
$509
Home Insurance
18%
$335
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468