Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $214k initial cash invested.
-23.14%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$3,261
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $7,388 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$7,388
Mortgage P&I
145%
$4,725
Property Taxes
21%
$697
Home Insurance
12%
$402
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815