Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $212k initial cash invested.
-22.24%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$5,078
Rent
-$3,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,078 income − $8,998 expenses = $3,920 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,216
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,078
Total Expenses
$8,998
Mortgage P&I
93%
$4,704
Property Taxes
30%
$1,515
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270