Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $217k initial cash invested.
-24.78%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,248
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $7,722 expenses = $4,474 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$7,722
Mortgage P&I
150%
$4,882
Property Taxes
29%
$949
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812