Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $215k initial cash invested.
-22.48%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$4,427
Rent
-$4,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,427 income − $8,464 expenses = $4,037 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,427
Total Expenses
$8,464
Mortgage P&I
115%
$5,074
Property Taxes
21%
$933
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107