Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $221k initial cash invested.
-25.39%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,260
Rent
-$4,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $6,939 expenses = $4,679 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$6,939
Mortgage P&I
211%
$4,776
Property Taxes
30%
$684
Home Insurance
17%
$395
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565