Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $217k initial cash invested.
-27.82%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$3,489
Rent
-$5,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $8,526 expenses = $5,037 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,488
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$8,526
Mortgage P&I
154%
$5,378
Property Taxes
24%
$837
Home Insurance
9%
$329
HOA
9%
$307
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872