Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $218k initial cash invested.
-21.01%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$3,688
Rent
-$3,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $7,508 expenses = $3,820 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
$3,688
Total Expenses
$7,508
Mortgage P&I
132%
$4,851
Property Taxes
13%
$470
Home Insurance
9%
$341
HOA
2%
$75
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922