Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $219k initial cash invested.
-26.44%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$3,314
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $8,129 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$8,129
Mortgage P&I
157%
$5,187
Property Taxes
30%
$994
Home Insurance
11%
$357
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828