Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $215k initial cash invested.
-23.97%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,922
Rent
-$4,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $8,218 expenses = $4,296 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,383
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$8,218
Mortgage P&I
120%
$4,697
Property Taxes
31%
$1,219
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980