Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $214k initial cash invested.
-17.22%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$5,881
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,881 income − $8,952 expenses = $3,071 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
$5,881
Total Expenses
$8,952
Mortgage P&I
82%
$4,797
Property Taxes
17%
$1,001
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,470