Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.21% first-year return on $217k initial cash invested.
-8.21%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$8,268
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,268 income − $9,755 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,268
Total Expenses
$9,755
Mortgage P&I
56%
$4,592
Property Taxes
10%
$862
Home Insurance
4%
$332
HOA
0%
$0
Property Management
15%
$1,240
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,067