Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $219k initial cash invested.
-19.23%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,676
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $8,192 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,591
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$8,192
Mortgage P&I
104%
$4,845
Property Taxes
17%
$779
Home Insurance
7%
$324
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169