Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.9% first-year return on $217k initial cash invested.
-25.9%
Cash On Cash
0.53%
Cap Rate
0.08
DSCR
$1,877
Rent
-$4,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $6,565 expenses = $4,688 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,877
Total Expenses
$6,565
Mortgage P&I
268%
$5,033
Property Taxes
15%
$278
Home Insurance
19%
$353
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469