Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $219k initial cash invested.
-23.29%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,872
Rent
-$4,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $7,125 expenses = $4,253 out of pocket
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$7,125
Mortgage P&I
165%
$4,730
Property Taxes
23%
$672
Home Insurance
10%
$294
HOA
2%
$50
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718