Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $215k initial cash invested.
-23.21%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,587
Rent
-$4,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $6,753 expenses = $4,166 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
$2,587
Total Expenses
$6,753
Mortgage P&I
180%
$4,665
Property Taxes
20%
$518
Home Insurance
13%
$329
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647