Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $213k initial cash invested.
-21.93%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,662
Rent
-$3,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $7,563 expenses = $3,901 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
$3,662
Total Expenses
$7,563
Mortgage P&I
128%
$4,688
Property Taxes
22%
$793
Home Insurance
8%
$285
HOA
1%
$40
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916