Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $216k initial cash invested.
-22.68%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,829
Rent
-$4,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $6,915 expenses = $4,086 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$6,915
Mortgage P&I
165%
$4,675
Property Taxes
19%
$542
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707