Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $216k initial cash invested.
-23.47%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,844
Rent
-$4,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $7,073 expenses = $4,229 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
$2,844
Total Expenses
$7,073
Mortgage P&I
165%
$4,680
Property Taxes
20%
$567
Home Insurance
15%
$415
HOA
2%
$45
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711