Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $212k initial cash invested.
-26.98%
Cash On Cash
0.78%
Cap Rate
0.11
DSCR
$3,277
Rent
-$4,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $8,047 expenses = $4,770 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,246
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$8,047
Mortgage P&I
160%
$5,240
Property Taxes
28%
$910
Home Insurance
10%
$324
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819