Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.92% first-year return on $222k initial cash invested.
-26.92%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$1,662
Rent
-$4,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $6,635 expenses = $4,973 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$6,635
Mortgage P&I
297%
$4,934
Property Taxes
34%
$564
Home Insurance
20%
$340
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$416