Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $216k initial cash invested.
-21.64%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,475
Rent
-$3,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $7,375 expenses = $3,900 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,439
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,475
Total Expenses
$7,375
Mortgage P&I
135%
$4,680
Property Taxes
16%
$567
Home Insurance
12%
$415
HOA
1%
$45
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869