Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $218k initial cash invested.
-19.82%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$4,102
Rent
-$3,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $7,706 expenses = $3,604 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$7,706
Mortgage P&I
118%
$4,851
Property Taxes
11%
$470
Home Insurance
8%
$341
HOA
2%
$75
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026