Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $212k initial cash invested.
-22.18%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$5,625
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,625 income − $9,543 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,625
Total Expenses
$9,543
Mortgage P&I
91%
$5,108
Property Taxes
9%
$520
Home Insurance
8%
$438
HOA
14%
$777
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406