Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.97% first-year return on $215k initial cash invested.
-12.97%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$5,366
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $7,692 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$7,692
Mortgage P&I
87%
$4,642
Property Taxes
2%
$130
Home Insurance
6%
$343
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342