Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.52% first-year return on $215k initial cash invested.
-26.52%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,522
Rent
-$4,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $7,283 expenses = $4,761 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$7,283
Mortgage P&I
191%
$4,809
Property Taxes
37%
$932
Home Insurance
13%
$332
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630