Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $212k initial cash invested.
-21.43%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,244
Rent
-$3,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $7,035 expenses = $3,791 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
$3,244
Total Expenses
$7,035
Mortgage P&I
142%
$4,601
Property Taxes
17%
$552
Home Insurance
10%
$324
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811