Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $218k initial cash invested.
-21.72%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,695
Rent
-$3,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,695 income − $7,631 expenses = $3,936 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,695
Total Expenses
$7,631
Mortgage P&I
132%
$4,866
Property Taxes
18%
$659
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924