Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $212k initial cash invested.
-20.01%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,770
Rent
-$3,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $7,303 expenses = $3,533 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,232
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$7,303
Mortgage P&I
123%
$4,622
Property Taxes
15%
$557
Home Insurance
8%
$314
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942