Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $216k initial cash invested.
-19.72%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$4,064
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $7,608 expenses = $3,544 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$7,608
Mortgage P&I
119%
$4,828
Property Taxes
6%
$247
Home Insurance
9%
$350
HOA
6%
$231
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016