Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $216k initial cash invested.
-25.18%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$3,142
Rent
-$4,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $7,684 expenses = $4,542 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
$3,142
Total Expenses
$7,684
Mortgage P&I
147%
$4,612
Property Taxes
39%
$1,232
Home Insurance
11%
$331
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786