Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $211k initial cash invested.
-13.07%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,812
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,812 income − $8,104 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,812
Total Expenses
$8,104
Mortgage P&I
79%
$4,600
Property Taxes
7%
$393
Home Insurance
6%
$322
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,453