Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $223k initial cash invested.
-18.66%
Cash On Cash
1.66%
Cap Rate
0.29
DSCR
$4,245
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $7,706 expenses = $3,461 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$7,706
Mortgage P&I
109%
$4,641
Property Taxes
16%
$677
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061