Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $213k initial cash invested.
-20.37%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,005
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $6,619 expenses = $3,614 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
$3,005
Total Expenses
$6,619
Mortgage P&I
157%
$4,704
Property Taxes
5%
$148
Home Insurance
11%
$325
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751