Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $218k initial cash invested.
-24.55%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,173
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $6,632 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,173
Total Expenses
$6,632
Mortgage P&I
223%
$4,844
Property Taxes
19%
$409
Home Insurance
15%
$336
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543