Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.96% first-year return on $219k initial cash invested.
-21.96%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,778
Rent
-$4,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $7,793 expenses = $4,015 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$7,793
Mortgage P&I
127%
$4,817
Property Taxes
18%
$685
Home Insurance
9%
$336
HOA
4%
$142
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944