Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $215k initial cash invested.
-18.84%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,250
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $6,628 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$6,628
Mortgage P&I
143%
$4,646
Property Taxes
4%
$125
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812