Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $213k initial cash invested.
-23.44%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$4,097
Rent
-$4,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,097 income − $8,249 expenses = $4,152 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,097
Total Expenses
$8,249
Mortgage P&I
122%
$5,010
Property Taxes
23%
$940
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024