Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.13% first-year return on $217k initial cash invested.
-23.13%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,820
Rent
-$4,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $7,009 expenses = $4,189 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
$2,820
Total Expenses
$7,009
Mortgage P&I
169%
$4,779
Property Taxes
19%
$535
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705