Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.43% first-year return on $218k initial cash invested.
-19.43%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$5,097
Rent
-$3,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $8,625 expenses = $3,528 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$8,625
Mortgage P&I
99%
$5,031
Property Taxes
14%
$732
Home Insurance
8%
$415
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274