Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $213k initial cash invested.
-20.08%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,103
Rent
-$3,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $6,666 expenses = $3,563 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$6,666
Mortgage P&I
152%
$4,704
Property Taxes
5%
$148
Home Insurance
10%
$325
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776