Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $212k initial cash invested.
-23.71%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$2,627
Rent
-$4,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $6,815 expenses = $4,188 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$6,815
Mortgage P&I
176%
$4,615
Property Taxes
23%
$607
Home Insurance
13%
$332
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657