Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $222k initial cash invested.
-12.02%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$6,504
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,504 income − $8,730 expenses = $2,226 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
$6,504
Total Expenses
$8,730
Mortgage P&I
75%
$4,862
Property Taxes
4%
$238
Home Insurance
8%
$508
HOA
0%
$0
Property Management
15%
$976
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,626