Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $213k initial cash invested.
-20.95%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,358
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $7,069 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$7,069
Mortgage P&I
137%
$4,603
Property Taxes
18%
$609
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840