Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $217k initial cash invested.
-21.29%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,430
Rent
-$3,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $7,281 expenses = $3,851 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%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$7,281
Mortgage P&I
138%
$4,728
Property Taxes
14%
$484
Home Insurance
10%
$350
HOA
2%
$73
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858