Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $214k initial cash invested.
-17.46%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,741
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,741 income − $7,853 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,741
Total Expenses
$7,853
Mortgage P&I
99%
$4,700
Property Taxes
11%
$538
Home Insurance
7%
$339
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185