Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $212k initial cash invested.
-19%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,992
Rent
-$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $7,346 expenses = $3,354 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$7,346
Mortgage P&I
113%
$4,518
Property Taxes
14%
$579
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998