Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $216k initial cash invested.
-25.75%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$2,386
Rent
-$4,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $7,031 expenses = $4,645 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$7,031
Mortgage P&I
194%
$4,617
Property Taxes
39%
$932
Home Insurance
14%
$338
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596