Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $218k initial cash invested.
-22.65%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,168
Rent
-$4,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $7,282 expenses = $4,114 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$7,282
Mortgage P&I
152%
$4,812
Property Taxes
16%
$493
Home Insurance
10%
$326
HOA
4%
$130
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792