Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $217k initial cash invested.
-22.42%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,068
Rent
-$4,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $7,128 expenses = $4,060 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$7,128
Mortgage P&I
156%
$4,779
Property Taxes
17%
$535
Home Insurance
11%
$341
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767