Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $212k initial cash invested.
-20.95%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,561
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $7,262 expenses = $3,701 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
$3,561
Total Expenses
$7,262
Mortgage P&I
130%
$4,615
Property Taxes
17%
$607
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890