Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $213k initial cash invested.
-25.11%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,881
Rent
-$4,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $7,338 expenses = $4,457 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,881
Total Expenses
$7,338
Mortgage P&I
165%
$4,750
Property Taxes
30%
$877
Home Insurance
11%
$329
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720