Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $219k initial cash invested.
-22.39%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,972
Rent
-$4,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $8,058 expenses = $4,086 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$8,058
Mortgage P&I
123%
$4,885
Property Taxes
24%
$934
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993