Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $212k initial cash invested.
-20.43%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,149
Rent
-$3,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $6,759 expenses = $3,610 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$6,759
Mortgage P&I
145%
$4,572
Property Taxes
11%
$335
Home Insurance
11%
$341
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787