Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $215k initial cash invested.
-9.52%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$7,469
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,469 income − $9,174 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$170k
Closing costs
1%
$8,524
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$7,469
Total Expenses
$9,174
Mortgage P&I
58%
$4,320
Property Taxes
13%
$963
Home Insurance
4%
$306
HOA
0%
$0
Property Management
15%
$1,120
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,867