Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $218k initial cash invested.
-26.4%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,356
Rent
-$4,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $8,158 expenses = $4,802 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$8,158
Mortgage P&I
145%
$4,877
Property Taxes
40%
$1,347
Home Insurance
10%
$324
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839