Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $221k initial cash invested.
-19.6%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,012
Rent
-$3,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $8,614 expenses = $3,602 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$8,614
Mortgage P&I
95%
$4,755
Property Taxes
22%
$1,104
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,253