Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $215k initial cash invested.
-17.63%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$4,116
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $7,271 expenses = $3,155 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
$4,116
Total Expenses
$7,271
Mortgage P&I
109%
$4,474
Property Taxes
12%
$494
Home Insurance
8%
$327
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029