Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $219k initial cash invested.
-20.69%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,120
Rent
-$3,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $7,902 expenses = $3,782 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$7,902
Mortgage P&I
116%
$4,767
Property Taxes
20%
$844
Home Insurance
8%
$313
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030