Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.39% first-year return on $216k initial cash invested.
-24.39%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,182
Rent
-$4,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $6,564 expenses = $4,382 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$6,564
Mortgage P&I
213%
$4,653
Property Taxes
24%
$524
Home Insurance
16%
$340
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546