Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $213k initial cash invested.
-26.85%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,914
Rent
-$4,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $7,671 expenses = $4,757 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$7,671
Mortgage P&I
160%
$4,676
Property Taxes
32%
$929
Home Insurance
15%
$446
HOA
8%
$221
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728