Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $216k initial cash invested.
-20.91%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$4,176
Rent
-$3,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $7,943 expenses = $3,767 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
$4,176
Total Expenses
$7,943
Mortgage P&I
113%
$4,720
Property Taxes
19%
$784
Home Insurance
8%
$327
HOA
3%
$108
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044