Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $214k initial cash invested.
-18.12%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$4,926
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $8,155 expenses = $3,229 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,926
Total Expenses
$8,155
Mortgage P&I
93%
$4,589
Property Taxes
18%
$874
Home Insurance
7%
$327
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232