Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $214k initial cash invested.
-26.23%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,366
Rent
-$4,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $7,041 expenses = $4,675 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
$2,366
Total Expenses
$7,041
Mortgage P&I
193%
$4,570
Property Taxes
39%
$916
Home Insurance
18%
$418
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592