Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $221k initial cash invested.
-24.61%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,769
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $7,300 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$7,300
Mortgage P&I
179%
$4,968
Property Taxes
17%
$460
Home Insurance
12%
$332
HOA
8%
$211
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692