Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $221k initial cash invested.
-21.41%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,228
Rent
-$3,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $8,167 expenses = $3,939 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,656
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$8,167
Mortgage P&I
117%
$4,951
Property Taxes
12%
$525
Home Insurance
8%
$343
HOA
8%
$319
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057