Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $214k initial cash invested.
-20.82%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,968
Rent
-$3,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $7,673 expenses = $3,705 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$7,673
Mortgage P&I
117%
$4,654
Property Taxes
18%
$729
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992