Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.11% first-year return on $212k initial cash invested.
-22.11%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,558
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $6,462 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$6,462
Mortgage P&I
174%
$4,462
Property Taxes
18%
$462
Home Insurance
12%
$310
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640