Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $215k initial cash invested.
-17.62%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$4,367
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,367 income − $7,519 expenses = $3,152 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,367
Total Expenses
$7,519
Mortgage P&I
111%
$4,863
Property Taxes
4%
$196
Home Insurance
8%
$346
HOA
0%
$17
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092