Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $218k initial cash invested.
-19.76%
Cash On Cash
1.35%
Cap Rate
0.24
DSCR
$3,971
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $7,552 expenses = $3,581 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,971
Total Expenses
$7,552
Mortgage P&I
113%
$4,489
Property Taxes
21%
$824
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993