Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26% first-year return on $214k initial cash invested.
-26%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,382
Rent
-$4,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $7,030 expenses = $4,648 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
$2,382
Total Expenses
$7,030
Mortgage P&I
194%
$4,630
Property Taxes
25%
$593
Home Insurance
14%
$341
HOA
14%
$323
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596