Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.4% first-year return on $222k initial cash invested.
-9.4%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$7,437
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,437 income − $9,177 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,437
Total Expenses
$9,177
Mortgage P&I
65%
$4,862
Property Taxes
3%
$238
Home Insurance
7%
$508
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,859