Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $219k initial cash invested.
-19.74%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,929
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $7,536 expenses = $3,607 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,929
Total Expenses
$7,536
Mortgage P&I
122%
$4,784
Property Taxes
8%
$316
Home Insurance
9%
$346
HOA
5%
$205
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982