Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $214k initial cash invested.
-25.05%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,711
Rent
-$4,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $7,188 expenses = $4,477 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$7,188
Mortgage P&I
171%
$4,630
Property Taxes
22%
$593
Home Insurance
13%
$341
HOA
12%
$323
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678