Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $218k initial cash invested.
-22.29%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,495
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $7,535 expenses = $4,040 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
$3,495
Total Expenses
$7,535
Mortgage P&I
139%
$4,866
Property Taxes
19%
$659
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874