Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $216k initial cash invested.
-21%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,147
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,147 income − $7,930 expenses = $3,783 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,147
Total Expenses
$7,930
Mortgage P&I
114%
$4,720
Property Taxes
19%
$784
Home Insurance
8%
$327
HOA
3%
$108
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037