Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $212k initial cash invested.
-23.63%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,974
Rent
-$4,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $8,153 expenses = $4,179 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$8,153
Mortgage P&I
115%
$4,560
Property Taxes
34%
$1,361
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994