Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $213k initial cash invested.
-24.33%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,015
Rent
-$4,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,015 income − $8,330 expenses = $4,315 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,015
Total Expenses
$8,330
Mortgage P&I
117%
$4,699
Property Taxes
22%
$881
Home Insurance
8%
$341
HOA
12%
$481
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004