Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $218k initial cash invested.
-20%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,610
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $7,238 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$7,238
Mortgage P&I
130%
$4,707
Property Taxes
13%
$484
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902