Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $212k initial cash invested.
-24.75%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,169
Rent
-$4,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $6,546 expenses = $4,377 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$6,546
Mortgage P&I
218%
$4,728
Property Taxes
21%
$453
Home Insurance
15%
$324
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542