Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $215k initial cash invested.
-20.44%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$3,619
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,619 income − $7,280 expenses = $3,661 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,619
Total Expenses
$7,280
Mortgage P&I
137%
$4,942
Property Taxes
2%
$82
Home Insurance
9%
$328
HOA
5%
$190
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905