Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $217k initial cash invested.
-24.07%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$3,310
Rent
-$4,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $7,672 expenses = $4,362 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$7,672
Mortgage P&I
146%
$4,834
Property Taxes
28%
$918
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828