Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $215k initial cash invested.
-23.44%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,508
Rent
-$4,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $6,715 expenses = $4,207 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$6,715
Mortgage P&I
186%
$4,665
Property Taxes
21%
$518
Home Insurance
13%
$329
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627