Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.24% first-year return on $215k initial cash invested.
-23.24%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$3,655
Rent
-$4,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,655 income − $7,827 expenses = $4,172 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
$3,655
Total Expenses
$7,827
Mortgage P&I
132%
$4,809
Property Taxes
26%
$932
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914