Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $215k initial cash invested.
-23.33%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$3,703
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $7,879 expenses = $4,176 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$7,879
Mortgage P&I
129%
$4,764
Property Taxes
22%
$806
Home Insurance
9%
$332
HOA
5%
$200
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926