Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $214k initial cash invested.
-15.76%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$4,937
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $7,754 expenses = $2,817 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,937
Total Expenses
$7,754
Mortgage P&I
93%
$4,599
Property Taxes
8%
$374
Home Insurance
7%
$332
HOA
2%
$80
Property Management
15%
$741
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234