Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $219k initial cash invested.
-22.32%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,997
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,997 income − $8,070 expenses = $4,073 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
$3,997
Total Expenses
$8,070
Mortgage P&I
122%
$4,885
Property Taxes
23%
$934
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999