Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $213k initial cash invested.
-25.38%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,748
Rent
-$4,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $7,245 expenses = $4,497 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$7,245
Mortgage P&I
167%
$4,601
Property Taxes
36%
$986
Home Insurance
12%
$339
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687