Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $214k initial cash invested.
-17.99%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,106
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $7,318 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$7,318
Mortgage P&I
111%
$4,563
Property Taxes
11%
$436
Home Insurance
8%
$332
HOA
0%
$17
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026