Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $212k initial cash invested.
-22.9%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,787
Rent
-$4,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $6,830 expenses = $4,043 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
$2,787
Total Expenses
$6,830
Mortgage P&I
166%
$4,622
Property Taxes
20%
$557
Home Insurance
11%
$314
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697