Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $214k initial cash invested.
-21.17%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,098
Rent
-$3,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $7,871 expenses = $3,773 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$7,871
Mortgage P&I
112%
$4,570
Property Taxes
22%
$916
Home Insurance
10%
$418
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024