Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $219k initial cash invested.
-18.09%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,888
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $7,189 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$7,189
Mortgage P&I
121%
$4,703
Property Taxes
7%
$271
Home Insurance
9%
$348
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972