Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $216k initial cash invested.
-25.17%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,806
Rent
-$4,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $7,345 expenses = $4,539 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$7,345
Mortgage P&I
167%
$4,683
Property Taxes
20%
$556
Home Insurance
12%
$350
HOA
15%
$409
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702