Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $223k initial cash invested.
-14.29%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$5,778
Rent
-$2,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $8,438 expenses = $2,660 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$8,438
Mortgage P&I
81%
$4,699
Property Taxes
11%
$621
Home Insurance
6%
$345
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444