Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $219k initial cash invested.
-19.21%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,002
Rent
-$3,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,002 income − $8,500 expenses = $3,498 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,002
Total Expenses
$8,500
Mortgage P&I
97%
$4,834
Property Taxes
19%
$934
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250