Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $213k initial cash invested.
-20.52%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,567
Rent
-$3,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,567 income − $8,204 expenses = $3,637 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,567
Total Expenses
$8,204
Mortgage P&I
105%
$4,799
Property Taxes
19%
$883
Home Insurance
7%
$329
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142