Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $215k initial cash invested.
-24.45%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,221
Rent
-$4,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $6,606 expenses = $4,385 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,221
Total Expenses
$6,606
Mortgage P&I
216%
$4,796
Property Taxes
19%
$415
Home Insurance
15%
$329
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555