Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $212k initial cash invested.
-18.31%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,303
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,303 income − $7,542 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$7,542
Mortgage P&I
107%
$4,601
Property Taxes
13%
$552
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076