Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $221k initial cash invested.
-21.91%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,334
Rent
-$4,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $6,378 expenses = $4,044 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,334
Total Expenses
$6,378
Mortgage P&I
203%
$4,748
Property Taxes
7%
$171
Home Insurance
15%
$339
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584