Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $218k initial cash invested.
-18.76%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,226
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $6,640 expenses = $3,414 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$6,640
Mortgage P&I
142%
$4,573
Property Taxes
5%
$174
Home Insurance
11%
$345
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806