Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.7% first-year return on $221k initial cash invested.
-15.7%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,822
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $7,712 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$7,712
Mortgage P&I
99%
$4,769
Property Taxes
7%
$331
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206