Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $212k initial cash invested.
-21.25%
Cash On Cash
1.07%
Cap Rate
0.19
DSCR
$3,770
Rent
-$3,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $7,526 expenses = $3,756 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$7,526
Mortgage P&I
118%
$4,431
Property Taxes
25%
$949
Home Insurance
9%
$336
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942