Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $222k initial cash invested.
-26.84%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,991
Rent
-$4,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $6,950 expenses = $4,959 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
$1,991
Total Expenses
$6,950
Mortgage P&I
250%
$4,969
Property Taxes
34%
$684
Home Insurance
17%
$340
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498