Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $214k initial cash invested.
-26.11%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,241
Rent
-$4,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $6,900 expenses = $4,659 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$6,900
Mortgage P&I
210%
$4,697
Property Taxes
36%
$798
Home Insurance
15%
$329
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560