Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $221k initial cash invested.
-20.85%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$3,985
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,985 income − $7,827 expenses = $3,842 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$7,827
Mortgage P&I
130%
$5,192
Property Taxes
7%
$273
Home Insurance
11%
$450
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996