Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $215k initial cash invested.
-24.5%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,743
Rent
-$4,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $8,133 expenses = $4,390 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
$3,743
Total Expenses
$8,133
Mortgage P&I
125%
$4,697
Property Taxes
33%
$1,219
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936