Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $216k initial cash invested.
-24.21%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,275
Rent
-$4,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $6,641 expenses = $4,366 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$6,641
Mortgage P&I
207%
$4,705
Property Taxes
23%
$513
Home Insurance
15%
$331
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569