Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $222k initial cash invested.
-20.33%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,428
Rent
-$3,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $8,195 expenses = $3,767 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$8,195
Mortgage P&I
110%
$4,885
Property Taxes
19%
$847
Home Insurance
8%
$338
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107