Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.17% first-year return on $213k initial cash invested.
-36.17%
Cash On Cash
-2.06%
Cap Rate
-0.34
DSCR
$3,562
Rent
-$6,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $9,985 expenses = $6,423 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$9,985
Mortgage P&I
132%
$4,686
Property Taxes
17%
$594
Home Insurance
11%
$402
HOA
73%
$2,595
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890