Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $216k initial cash invested.
-22.39%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,932
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $6,965 expenses = $4,033 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
$2,932
Total Expenses
$6,965
Mortgage P&I
159%
$4,675
Property Taxes
18%
$542
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733