Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $213k initial cash invested.
-25.59%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,690
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $7,224 expenses = $4,534 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$7,224
Mortgage P&I
176%
$4,725
Property Taxes
33%
$892
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672