Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $217k initial cash invested.
-23.39%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,141
Rent
-$4,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $7,380 expenses = $4,239 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
$3,141
Total Expenses
$7,380
Mortgage P&I
151%
$4,740
Property Taxes
25%
$789
Home Insurance
11%
$343
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785