Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $223k initial cash invested.
-14.69%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$6,873
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,873 income − $9,602 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,873
Total Expenses
$9,602
Mortgage P&I
71%
$4,886
Property Taxes
13%
$911
Home Insurance
5%
$346
HOA
2%
$160
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,718