Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $217k initial cash invested.
-25.47%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,026
Rent
-$4,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $6,636 expenses = $4,610 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
$2,026
Total Expenses
$6,636
Mortgage P&I
248%
$5,033
Property Taxes
14%
$278
Home Insurance
17%
$353
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506