Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.19% first-year return on $219k initial cash invested.
-21.19%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,691
Rent
-$3,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,691 income − $7,567 expenses = $3,876 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,691
Total Expenses
$7,567
Mortgage P&I
129%
$4,755
Property Taxes
16%
$589
Home Insurance
9%
$343
HOA
3%
$107
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923