Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $214k initial cash invested.
-17.27%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$5,861
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,861 income − $8,942 expenses = $3,081 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
$5,861
Total Expenses
$8,942
Mortgage P&I
82%
$4,797
Property Taxes
17%
$1,001
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,465