Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $212k initial cash invested.
-12.32%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$6,023
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,023 income − $8,196 expenses = $2,173 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
$6,023
Total Expenses
$8,196
Mortgage P&I
77%
$4,620
Property Taxes
6%
$360
Home Insurance
5%
$325
HOA
0%
$0
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,506