Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $216k initial cash invested.
-26.33%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,741
Rent
-$4,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $7,491 expenses = $4,750 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$7,491
Mortgage P&I
168%
$4,612
Property Taxes
45%
$1,232
Home Insurance
12%
$331
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685