Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $217k initial cash invested.
-21.94%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,801
Rent
-$3,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $7,777 expenses = $3,976 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$7,777
Mortgage P&I
122%
$4,648
Property Taxes
26%
$973
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950