Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $221k initial cash invested.
-18.04%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$4,945
Rent
-$3,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,945 income − $8,264 expenses = $3,319 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,945
Total Expenses
$8,264
Mortgage P&I
97%
$4,778
Property Taxes
16%
$771
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236