Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $215k initial cash invested.
-25.15%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,329
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $6,842 expenses = $4,513 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$6,842
Mortgage P&I
200%
$4,654
Property Taxes
27%
$628
Home Insurance
15%
$341
HOA
4%
$102
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582