Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.76% first-year return on $212k initial cash invested.
-37.76%
Cash On Cash
-2.5%
Cap Rate
-0.42
DSCR
$2,804
Rent
-$6,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $9,484 expenses = $6,680 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$9,484
Mortgage P&I
165%
$4,637
Property Taxes
19%
$530
Home Insurance
13%
$376
HOA
93%
$2,595
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701