Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $221k initial cash invested.
-24.84%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,668
Rent
-$4,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $7,246 expenses = $4,578 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$7,246
Mortgage P&I
186%
$4,955
Property Taxes
8%
$222
Home Insurance
30%
$788
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667