Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $214k initial cash invested.
-23.34%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$2,876
Rent
-$4,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $7,041 expenses = $4,165 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$7,041
Mortgage P&I
172%
$4,958
Property Taxes
13%
$388
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719