Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $214k initial cash invested.
-26.55%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,092
Rent
-$4,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $6,829 expenses = $4,737 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
$2,092
Total Expenses
$6,829
Mortgage P&I
225%
$4,697
Property Taxes
38%
$798
Home Insurance
16%
$329
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523