Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $221k initial cash invested.
-20.72%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,673
Rent
-$3,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,673 income − $7,483 expenses = $3,810 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$7,483
Mortgage P&I
129%
$4,720
Property Taxes
18%
$652
Home Insurance
9%
$348
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918