Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $216k initial cash invested.
-23.86%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,354
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $7,658 expenses = $4,304 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
$3,354
Total Expenses
$7,658
Mortgage P&I
140%
$4,709
Property Taxes
25%
$827
Home Insurance
10%
$332
HOA
5%
$181
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838