Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $218k initial cash invested.
-28.51%
Cash On Cash
0.16%
Cap Rate
0.02
DSCR
$2,489
Rent
-$5,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $7,657 expenses = $5,168 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,489
Total Expenses
$7,657
Mortgage P&I
209%
$5,196
Property Taxes
38%
$934
Home Insurance
13%
$332
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622