Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $217k initial cash invested.
-23.75%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,017
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $7,321 expenses = $4,304 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$7,321
Mortgage P&I
157%
$4,740
Property Taxes
26%
$789
Home Insurance
11%
$343
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754