Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $221k initial cash invested.
-23.46%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,981
Rent
-$4,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,981 income − $7,297 expenses = $4,316 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
$2,981
Total Expenses
$7,297
Mortgage P&I
161%
$4,795
Property Taxes
23%
$676
Home Insurance
12%
$346
HOA
2%
$50
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745