Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.41% first-year return on $217k initial cash invested.
-26.41%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,312
Rent
-$4,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $8,080 expenses = $4,768 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$8,080
Mortgage P&I
145%
$4,786
Property Taxes
41%
$1,357
Home Insurance
11%
$348
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828