Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $221k initial cash invested.
-23.01%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,143
Rent
-$4,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $7,376 expenses = $4,233 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%
$9,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$7,376
Mortgage P&I
153%
$4,795
Property Taxes
22%
$676
Home Insurance
11%
$346
HOA
2%
$50
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786