Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $223k initial cash invested.
-13.41%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$7,330
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,330 income − $9,821 expenses = $2,491 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
$7,330
Total Expenses
$9,821
Mortgage P&I
67%
$4,886
Property Taxes
12%
$911
Home Insurance
5%
$346
HOA
2%
$160
Property Management
15%
$1,100
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,832