Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $215k initial cash invested.
-20.18%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$3,240
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $6,851 expenses = $3,611 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$6,851
Mortgage P&I
138%
$4,474
Property Taxes
15%
$494
Home Insurance
10%
$327
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810