Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $221k initial cash invested.
-16.87%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$4,143
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $7,250 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$7,250
Mortgage P&I
117%
$4,858
Property Taxes
1%
$53
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036