Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $213k initial cash invested.
-23.34%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,546
Rent
-$4,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $7,693 expenses = $4,147 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$7,693
Mortgage P&I
132%
$4,686
Property Taxes
27%
$973
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886