Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $212k initial cash invested.
-22.42%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,044
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $5,997 expenses = $3,953 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$5,997
Mortgage P&I
221%
$4,507
Property Taxes
9%
$185
Home Insurance
16%
$323
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511