Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.01% first-year return on $217k initial cash invested.
-19.01%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$4,882
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $8,328 expenses = $3,446 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,882
Total Expenses
$8,328
Mortgage P&I
96%
$4,688
Property Taxes
20%
$966
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220