Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.68% first-year return on $218k initial cash invested.
-25.68%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,689
Rent
-$4,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $6,344 expenses = $4,655 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$6,344
Mortgage P&I
286%
$4,835
Property Taxes
22%
$366
Home Insurance
20%
$332
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422