Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.64% first-year return on $222k initial cash invested.
-19.64%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,836
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $8,471 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,836
Total Expenses
$8,471
Mortgage P&I
95%
$4,572
Property Taxes
24%
$1,146
Home Insurance
7%
$320
HOA
2%
$113
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209