Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $212k initial cash invested.
-20.82%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,582
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $6,254 expenses = $3,672 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
$2,582
Total Expenses
$6,254
Mortgage P&I
175%
$4,507
Property Taxes
7%
$185
Home Insurance
13%
$323
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646