Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $217k initial cash invested.
-26.62%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,050
Rent
-$4,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $6,870 expenses = $4,820 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
$2,050
Total Expenses
$6,870
Mortgage P&I
231%
$4,743
Property Taxes
39%
$800
Home Insurance
17%
$343
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512