Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $215k initial cash invested.
-25.83%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$2,648
Rent
-$4,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $7,278 expenses = $4,630 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$7,278
Mortgage P&I
183%
$4,833
Property Taxes
28%
$736
Home Insurance
17%
$438
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662