Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.6% first-year return on $212k initial cash invested.
-37.6%
Cash On Cash
-2.47%
Cap Rate
-0.41
DSCR
$2,856
Rent
-$6,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $9,508 expenses = $6,652 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
$2,856
Total Expenses
$9,508
Mortgage P&I
162%
$4,637
Property Taxes
19%
$530
Home Insurance
13%
$376
HOA
91%
$2,595
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714