Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $213k initial cash invested.
-22.36%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,786
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $7,748 expenses = $3,962 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
$3,786
Total Expenses
$7,748
Mortgage P&I
125%
$4,725
Property Taxes
24%
$892
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946