Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $212k initial cash invested.
-19.18%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,381
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,381 income − $7,775 expenses = $3,394 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,381
Total Expenses
$7,775
Mortgage P&I
105%
$4,619
Property Taxes
17%
$724
Home Insurance
8%
$330
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095