Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.44% first-year return on $215k initial cash invested.
-32.44%
Cash On Cash
-1.4%
Cap Rate
-0.24
DSCR
$1,226
Rent
-$5,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,226 income − $7,038 expenses = $5,812 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,226
Total Expenses
$7,038
Mortgage P&I
381%
$4,665
Property Taxes
119%
$1,459
Home Insurance
27%
$326
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306