Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $215k initial cash invested.
-24.23%
Cash On Cash
1.12%
Cap Rate
0.17
DSCR
$3,664
Rent
-$4,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $8,012 expenses = $4,348 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$8,012
Mortgage P&I
139%
$5,081
Property Taxes
21%
$753
Home Insurance
8%
$280
HOA
4%
$138
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916