Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $214k initial cash invested.
-17.45%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$5,803
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,803 income − $8,915 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,803
Total Expenses
$8,915
Mortgage P&I
83%
$4,797
Property Taxes
17%
$1,001
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451