Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $213k initial cash invested.
-15.88%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,741
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,741 income − $7,563 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,741
Total Expenses
$7,563
Mortgage P&I
99%
$4,680
Property Taxes
6%
$271
Home Insurance
7%
$336
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185