Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $218k initial cash invested.
-17.58%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,492
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $7,691 expenses = $3,199 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$7,691
Mortgage P&I
105%
$4,735
Property Taxes
10%
$453
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123