Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $222k initial cash invested.
-20.5%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,851
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $7,640 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$7,640
Mortgage P&I
125%
$4,819
Property Taxes
17%
$657
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963