Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $222k initial cash invested.
-20.11%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,838
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $7,562 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$7,562
Mortgage P&I
129%
$4,960
Property Taxes
11%
$434
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960