Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.42% first-year return on $216k initial cash invested.
-15.42%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$4,499
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,499 income − $7,269 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,499
Total Expenses
$7,269
Mortgage P&I
102%
$4,605
Property Taxes
3%
$154
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125