Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $212k initial cash invested.
-24.22%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,257
Rent
-$4,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $6,536 expenses = $4,279 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$6,536
Mortgage P&I
201%
$4,532
Property Taxes
20%
$459
Home Insurance
15%
$332
HOA
6%
$130
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564