Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $213k initial cash invested.
-22.57%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,445
Rent
-$4,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,445 income − $7,460 expenses = $4,015 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,445
Total Expenses
$7,460
Mortgage P&I
136%
$4,688
Property Taxes
23%
$793
Home Insurance
8%
$285
HOA
1%
$40
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861