Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $221k initial cash invested.
-16.64%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$6,117
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $9,188 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$9,188
Mortgage P&I
81%
$4,967
Property Taxes
15%
$945
Home Insurance
6%
$339
HOA
0%
$0
Property Management
15%
$918
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,529