Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.35% first-year return on $214k initial cash invested.
-23.35%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,884
Rent
-$4,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $8,053 expenses = $4,169 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$8,053
Mortgage P&I
119%
$4,620
Property Taxes
20%
$766
Home Insurance
10%
$383
HOA
11%
$420
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971