Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $212k initial cash invested.
-13.07%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$5,770
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $8,075 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$8,075
Mortgage P&I
80%
$4,620
Property Taxes
6%
$360
Home Insurance
6%
$325
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442