Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $212k initial cash invested.
-1.55%
Cash On Cash
6.03%
Cap Rate
1.03
DSCR
$9,912
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,912 income − $10,186 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,912
Total Expenses
$10,186
Mortgage P&I
46%
$4,518
Property Taxes
6%
$579
Home Insurance
3%
$332
HOA
0%
$0
Property Management
15%
$1,487
CapEx
4%
$396
Vacancy
0%
$0
Maintenance
4%
$396
Other
25%
$2,478