Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $222k initial cash invested.
-20.7%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,298
Rent
-$3,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $8,133 expenses = $3,835 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
$4,298
Total Expenses
$8,133
Mortgage P&I
114%
$4,885
Property Taxes
20%
$847
Home Insurance
8%
$338
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074