Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $217k initial cash invested.
-23.97%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,346
Rent
-$4,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $7,690 expenses = $4,344 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
$3,346
Total Expenses
$7,690
Mortgage P&I
144%
$4,834
Property Taxes
27%
$918
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836