Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $221k initial cash invested.
-19.05%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,810
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $7,321 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$7,321
Mortgage P&I
127%
$4,845
Property Taxes
9%
$337
Home Insurance
8%
$311
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952