Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $222k initial cash invested.
-21.71%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,923
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $7,945 expenses = $4,022 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,923
Total Expenses
$7,945
Mortgage P&I
124%
$4,849
Property Taxes
23%
$909
Home Insurance
8%
$304
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981