Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $217k initial cash invested.
-19.08%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,676
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $8,130 expenses = $3,454 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$8,130
Mortgage P&I
101%
$4,743
Property Taxes
17%
$800
Home Insurance
7%
$343
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169