Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $216k initial cash invested.
-17.65%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,346
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $7,515 expenses = $3,169 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$7,515
Mortgage P&I
105%
$4,555
Property Taxes
12%
$530
Home Insurance
7%
$313
HOA
1%
$31
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086