Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $218k initial cash invested.
-19.87%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,659
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $7,262 expenses = $3,603 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
$3,659
Total Expenses
$7,262
Mortgage P&I
129%
$4,707
Property Taxes
13%
$484
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915