Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $214k initial cash invested.
-20.07%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$4,315
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,315 income − $7,896 expenses = $3,581 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
$4,315
Total Expenses
$7,896
Mortgage P&I
109%
$4,697
Property Taxes
18%
$798
Home Insurance
8%
$329
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079