Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $215k initial cash invested.
-19.51%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,020
Rent
-$3,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $6,518 expenses = $3,498 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
$3,020
Total Expenses
$6,518
Mortgage P&I
154%
$4,646
Property Taxes
4%
$125
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755