Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $218k initial cash invested.
-17.19%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,626
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $7,754 expenses = $3,128 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
$4,626
Total Expenses
$7,754
Mortgage P&I
102%
$4,735
Property Taxes
10%
$453
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156