Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $216k initial cash invested.
-21.33%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,233
Rent
-$3,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $8,080 expenses = $3,847 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$8,080
Mortgage P&I
111%
$4,709
Property Taxes
20%
$827
Home Insurance
8%
$332
HOA
4%
$181
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058