Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $212k initial cash invested.
-22.37%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$5,029
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,029 income − $8,973 expenses = $3,944 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
$5,029
Total Expenses
$8,973
Mortgage P&I
94%
$4,704
Property Taxes
30%
$1,515
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,257