Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $218k initial cash invested.
-24.68%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,131
Rent
-$4,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $6,612 expenses = $4,481 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
$2,131
Total Expenses
$6,612
Mortgage P&I
227%
$4,844
Property Taxes
19%
$409
Home Insurance
16%
$336
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533