Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.22% first-year return on $218k initial cash invested.
-25.22%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$3,756
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $8,336 expenses = $4,580 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$8,336
Mortgage P&I
140%
$5,275
Property Taxes
24%
$918
Home Insurance
9%
$341
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939