Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $215k initial cash invested.
-22.78%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,893
Rent
-$4,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $7,971 expenses = $4,078 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
$3,893
Total Expenses
$7,971
Mortgage P&I
122%
$4,764
Property Taxes
21%
$806
Home Insurance
9%
$332
HOA
5%
$200
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973