Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $213k initial cash invested.
-23.2%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$3,010
Rent
-$4,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $7,126 expenses = $4,116 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,010
Total Expenses
$7,126
Mortgage P&I
152%
$4,571
Property Taxes
25%
$749
Home Insurance
11%
$332
HOA
1%
$30
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752